| Total Revenue | | 2,286 | 2,310 | 2,128 | |
| Cost of Goods Sold Incl. D&A | | 1,471 | 1,421 | 1,287 |
| Gross Profit | | 814 | 889 | 840 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 283 | 351 | 337 |
| Operating Income | | 533 | 538 | 503 |
| Interest Expense | | 207 | 207 | 195 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -9 | -6 | -12 |
| Net Income Before Taxes | | 340 | 344 | 320 |
| Income Taxes | | 43 | 44 | 36 |
| Consolidated Net Income | | 289 | 292 | 273 |
| Net Income From Continuing Operations | | 297 | 300 | 284 |
| Net Income | | 289 | 292 | 273 |
| EPS (Recurring) | | 3.86 | 3.99 | 3.91 |
| EPS (Basic, Before Extraordinaries) | | 3.86 | 3.99 | 3.91 |
| EPS (Diluted) | | 3.84 | 3.98 | 3.91 |
| EBITDA | | 830 | 827 | 785 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.95 | 17.44 | — |
| Price To Sales Ratio | | 2.39 | 2.19 | — |
| Gross Margin | | 35.61 | 38.48 | 39.47 |
| Operating Margin | | 23.32 | 23.29 | 23.64 |
| Net Margin | | 12.64 | 12.64 | 12.83 |
| Shares Outstanding | | 75 | 73 | 70 |
| Market Capitalization | | 5,456 | 5,068 | — |
| Operating Lease Expense | | — | — | — |
