| Total Revenue | | 1,562 | 1,531 | 1,433 | |
| Cost of Goods Sold Incl. D&A | | 1,070 | 955 | 725 |
| Gross Profit | | 493 | 576 | 708 |
| Selling, General and Administrative Excl. Other | | 50 | 54 | 88 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -99 | 4 | 204 |
| Operating Income | | 541 | 518 | 416 |
| Interest Expense | | 136 | 134 | 138 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 143 | 119 | -106 |
| Net Income Before Taxes | | 395 | 399 | 384 |
| Income Taxes | | -3 | -3 | 0 |
| Consolidated Net Income | | 385 | 387 | 367 |
| Net Income From Continuing Operations | | 398 | 402 | 385 |
| Net Income | | 385 | 387 | 367 |
| EPS (Recurring) | | 1.92 | 1.93 | 1.96 |
| EPS (Basic, Before Extraordinaries) | | 1.92 | 1.93 | 1.96 |
| EPS (Diluted) | | 1.90 | 1.93 | 1.96 |
| EBITDA | | 609 | 608 | 732 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 32.73 | 31.40 | — |
| Price To Sales Ratio | | 7.72 | 7.92 | — |
| Gross Margin | | 31.56 | 37.62 | 49.41 |
| Operating Margin | | 34.64 | 33.83 | 29.03 |
| Net Margin | | 24.65 | 25.28 | 25.61 |
| Shares Outstanding | | 194 | 200 | 187 |
| Market Capitalization | | 12,065 | 12,122 | — |
| Operating Lease Expense | | — | — | — |
