| Total Revenue | | 2,824 | 2,883 | 2,570 | |
| Cost of Goods Sold Incl. D&A | | 2,181 | 2,236 | 2,055 |
| Gross Profit | | 643 | 647 | 515 |
| Selling, General and Administrative Excl. Other | | 309 | 307 | 320 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | -2 |
| Operating Income | | 334 | 340 | 198 |
| Interest Expense | | 105 | 109 | 71 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -6 | -10 | -3 |
| Net Income Before Taxes | | 237 | 241 | 130 |
| Income Taxes | | 28 | 33 | 36 |
| Consolidated Net Income | | 223 | 208 | 94 |
| Net Income From Continuing Operations | | 208 | 208 | 94 |
| Net Income | | 223 | 208 | 94 |
| EPS (Recurring) | | 4.54 | 4.25 | 1.92 |
| EPS (Basic, Before Extraordinaries) | | 4.54 | 4.25 | 1.92 |
| EPS (Diluted) | | 4.53 | 4.24 | 1.91 |
| EBITDA | | 563 | 573 | 396 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.99 | 25.08 | — |
| Price To Sales Ratio | | 2.36 | 1.81 | — |
| Gross Margin | | 22.77 | 22.44 | 20.04 |
| Operating Margin | | 11.83 | 11.79 | 7.70 |
| Net Margin | | 7.90 | 7.21 | 3.66 |
| Shares Outstanding | | 49 | 49 | 49 |
| Market Capitalization | | 6,656 | 5,210 | — |
| Operating Lease Expense | | — | — | — |
