| Total Revenue | | 1,575 | 1,574 | 1,544 | |
| Cost of Goods Sold Incl. D&A | | 909 | 607 | 599 |
| Gross Profit | | 665 | 966 | 945 |
| Selling, General and Administrative Excl. Other | | 76 | 79 | 72 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 302 | 598 | 575 |
| Operating Income | | 289 | 289 | 297 |
| Interest Expense | | 141 | 138 | 130 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -255 | -248 | -6 |
| Net Income Before Taxes | | 402 | 399 | 174 |
| Income Taxes | | 4 | 4 | 3 |
| Consolidated Net Income | | 388 | 384 | 163 |
| Net Income From Continuing Operations | | 399 | 395 | 171 |
| Net Income | | 388 | 384 | 163 |
| EPS (Recurring) | | 3.58 | 3.54 | 1.50 |
| EPS (Basic, Before Extraordinaries) | | 3.58 | 3.54 | 1.50 |
| EPS (Diluted) | | 3.57 | 3.54 | 1.50 |
| EBITDA | | 1,156 | 1,148 | 886 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 30.53 | 31.10 | — |
| Price To Sales Ratio | | 7.27 | 7.55 | — |
| Gross Margin | | 42.22 | 61.37 | 61.20 |
| Operating Margin | | 18.35 | 18.36 | 19.24 |
| Net Margin | | 24.63 | 24.40 | 10.56 |
| Shares Outstanding | | 105 | 108 | 108 |
| Market Capitalization | | 11,444 | 11,889 | — |
| Operating Lease Expense | | — | — | — |
