| Total Revenue | | 4,636 | 4,424 | 4,008 | |
| Cost of Goods Sold Incl. D&A | | 3,901 | 3,713 | 3,435 |
| Gross Profit | | 738 | 711 | 573 |
| Selling, General and Administrative Excl. Other | | 433 | 408 | 334 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 28 | 41 | 31 |
| Operating Income | | 278 | 262 | 207 |
| Interest Expense | | 55 | 47 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -59 | -74 | -18 |
| Net Income Before Taxes | | 281 | 289 | 196 |
| Income Taxes | | 68 | 68 | 56 |
| Consolidated Net Income | | 185 | 193 | 126 |
| Net Income From Continuing Operations | | 212 | 220 | 140 |
| Net Income | | 185 | 193 | 126 |
| EPS (Recurring) | | 4.23 | 4.42 | 2.88 |
| EPS (Basic, Before Extraordinaries) | | 4.23 | 4.42 | 2.88 |
| EPS (Diluted) | | 3.41 | 3.63 | 2.62 |
| EBITDA | | 512 | 498 | 352 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 43.01 | 31.78 | — |
| Price To Sales Ratio | | 1.39 | 1.15 | — |
| Gross Margin | | 15.92 | 16.07 | 14.30 |
| Operating Margin | | 6.00 | 5.92 | 5.16 |
| Net Margin | | 3.99 | 4.36 | 3.14 |
| Shares Outstanding | | 44 | 44 | 44 |
| Market Capitalization | | 6,453 | 5,075 | — |
| Operating Lease Expense | | — | — | — |
