| Total Revenue | | 2,289 | 2,266 | 2,207 | |
| Cost of Goods Sold Incl. D&A | | 1,567 | 1,400 | 728 |
| Gross Profit | | 723 | 867 | 1,479 |
| Selling, General and Administrative Excl. Other | | 259 | 354 | 361 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -178 | -186 | 586 |
| Operating Income | | 640 | 698 | 532 |
| Interest Expense | | 161 | 160 | 172 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -46 | -77 | -7 |
| Net Income Before Taxes | | 567 | 614 | 367 |
| Income Taxes | | 11 | 21 | 5 |
| Consolidated Net Income | | 549 | 587 | 362 |
| Net Income From Continuing Operations | | 556 | 593 | 363 |
| Net Income | | 549 | 587 | 362 |
| EPS (Recurring) | | 5.43 | 5.78 | 3.54 |
| EPS (Basic, Before Extraordinaries) | | 5.43 | 5.78 | 3.54 |
| EPS (Diluted) | | 5.42 | 5.77 | 3.52 |
| EBITDA | | 1,017 | 1,101 | 1,002 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 27.61 | 21.94 | — |
| Price To Sales Ratio | | 6.60 | 5.70 | — |
| Gross Margin | | 31.59 | 38.26 | 67.01 |
| Operating Margin | | 27.96 | 30.80 | 24.11 |
| Net Margin | | 23.98 | 25.90 | 16.40 |
| Shares Outstanding | | 101 | 102 | 102 |
| Market Capitalization | | 15,115 | 12,911 | — |
| Operating Lease Expense | | — | — | — |
