| 738.34 | 798.89 | 734.67 | 631.68 | 1,062 | 877.35 |
| 7.56% | 8.74% | 16.30% | -40.54% | 21.09% | 62.62% |
| 144.01 | 130.61 | 158.96 | 187.67 | 239.34 | 199.2 |
| 594.33 | 668.28 | 575.71 | 444.01 | 823.08 | 678.15 |
| 500.73 | 539.33 | 507.35 | 584.99 | 782.43 | 569.59 |
| 39.35 | 41.05 | 43.3 | 46.09 | 48.43 | 59.35 |
Amortization of Goodwill & Intangibles | 94.06 | 94.06 | 94.06 | 94.06 | 94.06 | 94.06 |
| 634.13 | 674.43 | 644.7 | 725.14 | 924.91 | 722.99 |
| -39.81 | -6.15 | -68.99 | -281.14 | -101.83 | -44.85 |
| -75.4 | -72.87 | -69.47 | -57.07 | -33.51 | -32.97 |
Other Non Operating Income (Expenses) | 1.69 | 0.83 | 0.04 | 0.12 | 0.67 | 0.36 |
EBT Excluding Unusual Items | -113.52 | -78.18 | -138.43 | -338.09 | -134.67 | -77.46 |
Merger & Restructuring Charges | -6.2 | -0.9 | -2.69 | -37.53 | - | - |
| - | - | - | - | -386.55 | - |
| -254.66 | - | -10 | - | -1.06 | - |
| -4.69 | 74.03 | - | - | -11.94 | -19.7 |
| -379.07 | -5.05 | -151.12 | -375.62 | -534.22 | -97.16 |
| 2.65 | 2.27 | 0.15 | 0.76 | -0.02 | 0.04 |
Earnings From Continuing Operations | -381.72 | -7.32 | -151.27 | -376.38 | -534.19 | -97.2 |
Minority Interest in Earnings | 182.7 | 4.39 | 88.01 | 227.68 | 344.84 | 52.93 |
| -199.02 | -2.93 | -63.26 | -148.71 | -189.36 | -44.27 |
Preferred Dividends & Other Adjustments | 3.86 | 3.66 | 3.57 | 0.94 | - | -25.47 |
| -202.88 | -6.59 | -66.82 | -149.65 | -189.36 | -18.8 |
Shares Outstanding (Basic) | 11 | 10 | 9 | 8 | 7 | 6 |
Shares Outstanding (Diluted) | 11 | 10 | 9 | 8 | 7 | 6 |
| 16.40% | 7.40% | 10.03% | 19.52% | 25.91% | -95.24% |
| -17.72 | -0.66 | -7.19 | -17.72 | -26.80 | -3.35 |
| -17.72 | -0.66 | -7.19 | -17.72 | -26.80 | -3.35 |
| -78.74 | -35.34 | 95.41 | 47.39 | -318.81 | -128.74 |
| -6.88 | -3.54 | 10.27 | 5.61 | -45.12 | -22.94 |
| 80.50% | 83.65% | 78.36% | 70.29% | 77.47% | 77.30% |
| -5.39% | -0.77% | -9.39% | -44.51% | -9.59% | -5.11% |
| -27.48% | -0.83% | -9.10% | -23.69% | -17.82% | -2.14% |
| -10.66% | -4.42% | 12.99% | 7.50% | -30.01% | -14.67% |
| 58.72 | 91.64 | 28.95 | -180.64 | 1.48 | 52.11 |
| 7.95% | 11.47% | 3.94% | -28.60% | 0.14% | 5.94% |
| 98.52 | 97.79 | 97.95 | 100.5 | 103.31 | 96.95 |
| -39.81 | -6.15 | -68.99 | -281.14 | -101.83 | -44.85 |
| -5.39% | -0.77% | -9.39% | -44.51% | -9.59% | -5.11% |
| - | - | - | - | - | 877.35 |
| - | 201.7 | 188.3 | 178.7 | 323.3 | 156.9 |