| Total Revenue | | 5,534 | 5,361 | 5,620 | |
| Cost of Goods Sold Incl. D&A | | 4,035 | 3,881 | 3,866 |
| Gross Profit | | 1,499 | 1,479 | 1,754 |
| Selling, General and Administrative Excl. Other | | 540 | 508 | 522 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 120 | 130 | 165 |
| Operating Income | | 839 | 841 | 1,067 |
| Interest Expense | | 444 | 378 | 292 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -6 | 49 | 77 |
| Net Income Before Taxes | | 400 | 414 | 697 |
| Income Taxes | | 58 | 62 | 80 |
| Consolidated Net Income | | 342 | 352 | 617 |
| Net Income From Continuing Operations | | 342 | 352 | 617 |
| Net Income | | 342 | 352 | 617 |
| EPS (Recurring) | | 2.32 | 2.40 | 46.00 |
| EPS (Basic, Before Extraordinaries) | | 2.32 | 2.40 | 46.00 |
| EPS (Diluted) | | 2.32 | 2.40 | 45.10 |
| EBITDA | | 1,594 | 1,522 | 1,645 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.60 | 9.15 | — |
| Price To Sales Ratio | | 0.47 | 0.59 | — |
| Gross Margin | | 27.09 | 27.59 | 31.21 |
| Operating Margin | | 15.16 | 15.69 | 18.99 |
| Net Margin | | 6.18 | 6.57 | 10.98 |
| Shares Outstanding | | 146 | 145 | 13 |
| Market Capitalization | | 2,575 | 3,184 | — |
| Operating Lease Expense | | — | — | — |