| Total Revenue | | 2,233 | 2,163 | 1,900 | |
| Cost of Goods Sold Incl. D&A | | 1,612 | 1,550 | 1,372 |
| Gross Profit | | 620 | 613 | 528 |
| Selling, General and Administrative Excl. Other | | 210 | 203 | 156 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -1,694 | -1,678 | 67 |
| Operating Income | | 2,104 | 2,088 | 305 |
| Interest Expense | | 111 | 109 | 70 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1,753 | 1,755 | 4 |
| Net Income Before Taxes | | 240 | 224 | 231 |
| Income Taxes | | 55 | 51 | 59 |
| Consolidated Net Income | | 178 | 173 | 167 |
| Net Income From Continuing Operations | | 184 | 173 | 172 |
| Net Income | | 178 | 173 | 167 |
| EPS (Recurring) | | 1.39 | 1.39 | 1.30 |
| EPS (Basic, Before Extraordinaries) | | 1.39 | 1.39 | 1.30 |
| EPS (Diluted) | | 1.38 | 1.30 | 1.30 |
| EBITDA | | 431 | 409 | 368 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.70 | 15.14 | — |
| Price To Sales Ratio | | 1.62 | 1.16 | — |
| Gross Margin | | 27.77 | 28.34 | 27.79 |
| Operating Margin | | 94.22 | 96.53 | 16.05 |
| Net Margin | | 7.97 | 8.00 | 8.79 |
| Shares Outstanding | | 127 | 127 | 128 |
| Market Capitalization | | 3,627 | 2,499 | — |
| Operating Lease Expense | | — | — | — |
