| Total Revenue | | 2,890 | 3,233 | 3,540 | |
| Cost of Goods Sold Incl. D&A | | 2,428 | 2,633 | 2,987 |
| Gross Profit | | 462 | 600 | 553 |
| Selling, General and Administrative Excl. Other | | 254 | 258 | 242 |
| Research and Development | | 0 | 6 | 5 |
| Other Operating Expense | | -31 | -1 | 0 |
| Operating Income | | 238 | 337 | 306 |
| Interest Expense | | 68 | 92 | 94 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -29 | -59 | -29 |
| Net Income Before Taxes | | 207 | 305 | 235 |
| Income Taxes | | 52 | 91 | 62 |
| Consolidated Net Income | | 146 | 204 | 160 |
| Net Income From Continuing Operations | | 155 | 213 | 173 |
| Net Income | | 146 | 204 | 160 |
| EPS (Recurring) | | 4.77 | 6.55 | 5.15 |
| EPS (Basic, Before Extraordinaries) | | 4.77 | 6.55 | 5.15 |
| EPS (Diluted) | | 4.66 | 6.35 | 4.96 |
| EBITDA | | 394 | 518 | 450 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.66 | 7.34 | — |
| Price To Sales Ratio | | 0.53 | 0.46 | — |
| Gross Margin | | 15.99 | 18.56 | 15.62 |
| Operating Margin | | 8.24 | 10.42 | 8.64 |
| Net Margin | | 5.05 | 6.31 | 4.52 |
| Shares Outstanding | | 31 | 32 | 31 |
| Market Capitalization | | 1,540 | 1,492 | — |
| Operating Lease Expense | | — | — | — |
