| Total Revenue | | 3,197 | 3,286 | 3,058 | |
| Cost of Goods Sold Incl. D&A | | 2,481 | 2,637 | 2,221 |
| Gross Profit | | 716 | 648 | 837 |
| Selling, General and Administrative Excl. Other | | 128 | 133 | 140 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 50 | 0 | 0 |
| Operating Income | | 538 | 515 | 696 |
| Interest Expense | | 162 | 162 | 94 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 76 | 80 | 110 |
| Net Income Before Taxes | | 319 | 273 | 492 |
| Income Taxes | | 89 | 56 | 44 |
| Consolidated Net Income | | 230 | 217 | 448 |
| Net Income From Continuing Operations | | 230 | 217 | 448 |
| Net Income | | 230 | 217 | 448 |
| EPS (Recurring) | | 1.45 | 1.36 | 3.01 |
| EPS (Basic, Before Extraordinaries) | | 1.45 | 1.36 | 3.01 |
| EPS (Diluted) | | 1.43 | 1.35 | 2.96 |
| EBITDA | | 1,042 | 1,021 | 1,015 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.15 | 20.92 | — |
| Price To Sales Ratio | | 2.07 | 1.37 | — |
| Gross Margin | | 22.40 | 19.72 | 27.37 |
| Operating Margin | | 16.83 | 15.67 | 22.76 |
| Net Margin | | 7.19 | 6.60 | 14.65 |
| Shares Outstanding | | 159 | 159 | 149 |
| Market Capitalization | | 6,627 | 4,490 | — |
| Operating Lease Expense | | — | — | — |
