| Total Revenue | | 2,214 | 2,209 | 2,191 | |
| Cost of Goods Sold Incl. D&A | | 1,338 | 1,506 | 1,478 |
| Gross Profit | | 875 | 703 | 713 |
| Selling, General and Administrative Excl. Other | | 79 | 55 | 57 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 191 | 29 | 0 |
| Operating Income | | 607 | 619 | 657 |
| Interest Expense | | 191 | 185 | 169 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 11 | -77 | -57 |
| Net Income Before Taxes | | 405 | 460 | 545 |
| Income Taxes | | 10 | 5 | 5 |
| Consolidated Net Income | | 390 | 447 | 528 |
| Net Income From Continuing Operations | | 395 | 456 | 540 |
| Net Income | | 390 | 447 | 528 |
| EPS (Recurring) | | 3.30 | 3.79 | 4.49 |
| EPS (Basic, Before Extraordinaries) | | 3.30 | 3.79 | 4.49 |
| EPS (Diluted) | | 3.30 | 3.78 | 4.49 |
| EBITDA | | 1,229 | 1,319 | 1,300 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 40.15 | 36.75 | — |
| Price To Sales Ratio | | 6.94 | 7.36 | — |
| Gross Margin | | 39.52 | 31.82 | 32.54 |
| Operating Margin | | 27.42 | 28.02 | 29.99 |
| Net Margin | | 17.62 | 20.24 | 24.10 |
| Shares Outstanding | | 116 | 117 | 117 |
| Market Capitalization | | 15,370 | 16,252 | — |
| Operating Lease Expense | | — | — | — |
