| Total Revenue | | 1,783 | 1,813 | 1,827 | |
| Cost of Goods Sold Incl. D&A | | 1,423 | 1,410 | 1,495 |
| Gross Profit | | 360 | 401 | 332 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 5 | 5 | 4 |
| Operating Income | | 356 | 397 | 328 |
| Interest Expense | | 175 | 168 | 136 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -152 | -82 | -113 |
| Net Income Before Taxes | | 330 | 310 | 305 |
| Income Taxes | | -1 | -14 | 15 |
| Consolidated Net Income | | 332 | 323 | 289 |
| Net Income From Continuing Operations | | 333 | 324 | 290 |
| Net Income | | 332 | 323 | 289 |
| EPS (Recurring) | | 6.11 | 5.96 | 5.50 |
| EPS (Basic, Before Extraordinaries) | | 6.11 | 5.96 | 5.50 |
| EPS (Diluted) | | 6.01 | 5.90 | 5.50 |
| EBITDA | | 773 | 737 | 669 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.69 | 21.45 | — |
| Price To Sales Ratio | | 4.39 | 3.77 | — |
| Gross Margin | | 20.19 | 22.12 | 18.17 |
| Operating Margin | | 19.97 | 21.90 | 17.95 |
| Net Margin | | 18.62 | 17.82 | 15.82 |
| Shares Outstanding | | 55 | 54 | 53 |
| Market Capitalization | | 7,830 | 6,834 | — |
| Operating Lease Expense | | — | — | — |
