| Total Revenue | | 4,050 | 4,006 | 4,315 | |
| Cost of Goods Sold Incl. D&A | | 3,617 | 3,548 | 3,706 |
| Gross Profit | | 433 | 458 | 610 |
| Selling, General and Administrative Excl. Other | | 241 | 247 | 225 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 129 | 130 | 0 |
| Operating Income | | 63 | 81 | 384 |
| Interest Expense | | 39 | 40 | 33 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -176 | -154 | -52 |
| Net Income Before Taxes | | 199 | 195 | 403 |
| Income Taxes | | 48 | 47 | 87 |
| Consolidated Net Income | | 151 | 148 | 316 |
| Net Income From Continuing Operations | | 151 | 148 | 316 |
| Net Income | | 151 | 148 | 316 |
| EPS (Recurring) | | 0.93 | 0.91 | 1.91 |
| EPS (Basic, Before Extraordinaries) | | 0.93 | 0.91 | 1.91 |
| EPS (Diluted) | | 0.91 | 0.89 | 1.87 |
| EBITDA | | 725 | 736 | 941 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.87 | 20.74 | — |
| Price To Sales Ratio | | 1.09 | 0.75 | — |
| Gross Margin | | 10.69 | 11.43 | 14.14 |
| Operating Margin | | 1.56 | 2.02 | 8.90 |
| Net Margin | | 3.73 | 3.69 | 7.32 |
| Shares Outstanding | | 162 | 162 | 165 |
| Market Capitalization | | 4,403 | 2,991 | — |
| Operating Lease Expense | | — | — | — |
