| Total Revenue | | 1,917 | 1,964 | 1,938 | |
| Cost of Goods Sold Incl. D&A | | 842 | 1,489 | 798 |
| Gross Profit | | 1,075 | 475 | 1,140 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 712 | 121 | 834 |
| Operating Income | | 363 | 354 | 306 |
| Interest Expense | | 149 | 148 | 145 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -17 | -11 | -22 |
| Net Income Before Taxes | | 231 | 217 | 183 |
| Income Taxes | | 25 | 24 | 3 |
| Consolidated Net Income | | 206 | 193 | 180 |
| Net Income From Continuing Operations | | 206 | 193 | 180 |
| Net Income | | 206 | 193 | 180 |
| EPS (Recurring) | | 2.52 | 2.38 | 2.28 |
| EPS (Basic, Before Extraordinaries) | | 2.52 | 2.38 | 2.28 |
| EPS (Diluted) | | 2.52 | 2.38 | 2.28 |
| EBITDA | | 665 | 654 | 602 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.78 | 16.19 | — |
| Price To Sales Ratio | | 1.70 | 1.59 | — |
| Gross Margin | | 56.08 | 24.19 | 58.82 |
| Operating Margin | | 18.94 | 18.02 | 15.79 |
| Net Margin | | 10.75 | 9.83 | 9.29 |
| Shares Outstanding | | 82 | 81 | 79 |
| Market Capitalization | | 3,260 | 3,122 | — |
| Operating Lease Expense | | — | — | — |