| Total Revenue | | 3,751 | 3,751 | 3,618 | |
| Cost of Goods Sold Incl. D&A | | 2,654 | 2,654 | 2,525 |
| Gross Profit | | 1,097 | 1,098 | 1,092 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 652 | 621 | 628 |
| Operating Income | | 445 | 477 | 465 |
| Interest Expense | | 53 | 68 | 51 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 48 | 79 | 7 |
| Net Income Before Taxes | | 347 | 347 | 407 |
| Income Taxes | | 54 | 54 | 43 |
| Consolidated Net Income | | 292 | 294 | 364 |
| Net Income From Continuing Operations | | 292 | 294 | 364 |
| Net Income | | 292 | 294 | 364 |
| EPS (Recurring) | | 7.84 | 7.84 | 9.15 |
| EPS (Basic, Before Extraordinaries) | | 7.84 | 7.84 | 9.15 |
| EPS (Diluted) | | 7.71 | 7.70 | 8.99 |
| EBITDA | | 512 | 511 | 559 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.57 | 22.56 | — |
| Price To Sales Ratio | | 2.25 | 1.71 | — |
| Gross Margin | | 29.25 | 29.27 | 30.18 |
| Operating Margin | | 11.86 | 12.72 | 12.85 |
| Net Margin | | 7.78 | 7.84 | 10.06 |
| Shares Outstanding | | 37 | 37 | 40 |
| Market Capitalization | | 8,434 | 6,428 | — |
| Operating Lease Expense | | — | — | — |
