| Total Revenue | | 4,090 | 3,679 | 3,271 | |
| Cost of Goods Sold Incl. D&A | | 2,907 | 2,569 | 2,267 |
| Gross Profit | | 1,182 | 1,110 | 1,004 |
| Selling, General and Administrative Excl. Other | | 516 | 380 | 391 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 27 | 0 | -6 |
| Operating Income | | 641 | 730 | 618 |
| Interest Expense | | 157 | 122 | 108 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 178 | 129 | 19 |
| Net Income Before Taxes | | 304 | 479 | 514 |
| Income Taxes | | 49 | 79 | 113 |
| Consolidated Net Income | | 249 | 406 | 401 |
| Net Income From Continuing Operations | | 255 | 401 | 401 |
| Net Income | | 249 | 406 | 401 |
| EPS (Recurring) | | 1.71 | 2.65 | 2.46 |
| EPS (Basic, Before Extraordinaries) | | 1.71 | 2.65 | 2.46 |
| EPS (Diluted) | | 1.71 | 2.65 | 2.46 |
| EBITDA | | 631 | 759 | 729 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 30.35 | 23.98 | — |
| Price To Sales Ratio | | 2.35 | 2.64 | — |
| Gross Margin | | 28.90 | 30.17 | 30.69 |
| Operating Margin | | 15.67 | 19.84 | 18.89 |
| Net Margin | | 6.09 | 11.04 | 12.26 |
| Shares Outstanding | | 185 | 153 | 163 |
| Market Capitalization | | 9,600 | 9,723 | — |
| Operating Lease Expense | | — | — | — |