| Total Revenue | | 2,105 | 1,962 | 1,843 | |
| Cost of Goods Sold Incl. D&A | | 1,355 | 1,272 | 1,237 |
| Gross Profit | | 749 | 690 | 606 |
| Selling, General and Administrative Excl. Other | | 142 | 131 | 120 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 66 | 64 | 51 |
| Operating Income | | 542 | 495 | 435 |
| Interest Expense | | 94 | 102 | 107 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 47 | 72 | -279 |
| Net Income Before Taxes | | 403 | 333 | 607 |
| Income Taxes | | 94 | 75 | 299 |
| Consolidated Net Income | | 289 | 248 | 283 |
| Net Income From Continuing Operations | | 307 | 258 | 308 |
| Net Income | | 289 | 248 | 283 |
| EPS (Recurring) | | 1.77 | 1.53 | 1.76 |
| EPS (Basic, Before Extraordinaries) | | 1.77 | 1.53 | 1.76 |
| EPS (Diluted) | | 1.76 | 1.52 | 1.76 |
| EBITDA | | 730 | 653 | 917 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.65 | 17.11 | — |
| Price To Sales Ratio | | 2.15 | 2.15 | — |
| Gross Margin | | 35.58 | 35.17 | 32.88 |
| Operating Margin | | 25.75 | 25.23 | 23.60 |
| Net Margin | | 13.73 | 12.64 | 15.36 |
| Shares Outstanding | | 164 | 162 | 161 |
| Market Capitalization | | 4,517 | 4,212 | — |
| Operating Lease Expense | | — | — | — |
