| Total Revenue | | 2,831 | 2,964 | 2,885 | |
| Cost of Goods Sold Incl. D&A | | 1,259 | 1,696 | 1,656 |
| Gross Profit | | 1,572 | 1,268 | 1,229 |
| Selling, General and Administrative Excl. Other | | 441 | 434 | 410 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 449 | 274 | 330 |
| Operating Income | | 683 | 560 | 489 |
| Interest Expense | | 197 | 172 | 165 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 246 | -14 | -16 |
| Net Income Before Taxes | | 239 | 402 | 340 |
| Income Taxes | | 78 | 104 | 93 |
| Consolidated Net Income | | 178 | 280 | 231 |
| Net Income From Continuing Operations | | 161 | 298 | 247 |
| Net Income | | 178 | 280 | 231 |
| EPS (Recurring) | | 4.33 | 7.54 | 6.08 |
| EPS (Basic, Before Extraordinaries) | | 4.33 | 7.54 | 6.08 |
| EPS (Diluted) | | 4.33 | 7.53 | 6.07 |
| EBITDA | | 738 | 870 | 783 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 33.44 | 19.95 | — |
| Price To Sales Ratio | | 1.84 | 1.88 | — |
| Gross Margin | | 55.53 | 42.78 | 42.60 |
| Operating Margin | | 24.13 | 18.89 | 16.95 |
| Net Margin | | 6.29 | 9.45 | 8.01 |
| Shares Outstanding | | 36 | 37 | 38 |
| Market Capitalization | | 5,212 | 5,560 | — |
| Operating Lease Expense | | — | — | — |
