| Total Revenue | | 1,806 | 1,875 | 1,758 | |
| Cost of Goods Sold Incl. D&A | | 1,299 | 1,470 | 1,186 |
| Gross Profit | | 509 | 405 | 572 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 216 | 115 | 306 |
| Operating Income | | 293 | 290 | 266 |
| Interest Expense | | 113 | 108 | 108 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -26 | -28 | -41 |
| Net Income Before Taxes | | 206 | 211 | 199 |
| Income Taxes | | 16 | 20 | 18 |
| Consolidated Net Income | | 189 | 190 | 281 |
| Net Income From Continuing Operations | | 189 | 191 | 181 |
| Net Income | | 189 | 190 | 281 |
| EPS (Recurring) | | 0.92 | 0.93 | 1.38 |
| EPS (Basic, Before Extraordinaries) | | 0.92 | 0.93 | 1.38 |
| EPS (Diluted) | | 0.92 | 0.93 | 1.37 |
| EBITDA | | 529 | 525 | 507 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.14 | 20.99 | — |
| Price To Sales Ratio | | 2.42 | 2.12 | — |
| Gross Margin | | 28.18 | 21.60 | 32.54 |
| Operating Margin | | 16.22 | 15.47 | 15.13 |
| Net Margin | | 10.47 | 10.13 | 15.98 |
| Shares Outstanding | | 205 | 204 | 204 |
| Market Capitalization | | 4,364 | 3,982 | — |
| Operating Lease Expense | | — | — | — |
