| Total Revenue | | 4,167 | 4,122 | 3,741 | |
| Cost of Goods Sold Incl. D&A | | 3,165 | 3,142 | 2,861 |
| Gross Profit | | 1,003 | 980 | 880 |
| Selling, General and Administrative Excl. Other | | 601 | 495 | 601 |
| Research and Development | | 0 | 0 | 21 |
| Other Operating Expense | | 108 | 205 | 39 |
| Operating Income | | 293 | 280 | 218 |
| Interest Expense | | 40 | 36 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -19 | -11 | 0 |
| Net Income Before Taxes | | 273 | 255 | 189 |
| Income Taxes | | 71 | 67 | 46 |
| Consolidated Net Income | | 202 | 188 | 143 |
| Net Income From Continuing Operations | | 202 | 188 | 143 |
| Net Income | | 202 | 188 | 143 |
| EPS (Recurring) | | 8.22 | 7.59 | 5.61 |
| EPS (Basic, Before Extraordinaries) | | 8.22 | 7.59 | 5.61 |
| EPS (Diluted) | | 8.14 | 7.57 | 5.60 |
| EBITDA | | 434 | 412 | 344 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.29 | 16.03 | — |
| Price To Sales Ratio | | 0.53 | 0.74 | — |
| Gross Margin | | 24.07 | 23.77 | 23.52 |
| Operating Margin | | 7.03 | 6.79 | 5.83 |
| Net Margin | | 4.85 | 4.56 | 3.82 |
| Shares Outstanding | | 24 | 25 | 25 |
| Market Capitalization | | 2,206 | 3,034 | — |
| Operating Lease Expense | | — | — | — |
