| Total Revenue | | 2,210 | 2,033 | 1,784 | |
| Cost of Goods Sold Incl. D&A | | 1,596 | 1,598 | 1,348 |
| Gross Profit | | 613 | 436 | 437 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 83 | 0 | 0 |
| Operating Income | | 531 | 436 | 437 |
| Interest Expense | | 133 | 129 | 130 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -36 | -119 | -63 |
| Net Income Before Taxes | | 440 | 433 | 375 |
| Income Taxes | | 98 | 97 | 85 |
| Consolidated Net Income | | 341 | 336 | 290 |
| Net Income From Continuing Operations | | 341 | 336 | 290 |
| Net Income | | 341 | 336 | 290 |
| EPS (Recurring) | | 3.39 | 3.35 | 2.94 |
| EPS (Basic, Before Extraordinaries) | | 3.39 | 3.35 | 2.94 |
| EPS (Diluted) | | 3.37 | 3.33 | 2.92 |
| EBITDA | | 762 | 744 | 666 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.35 | 14.46 | — |
| Price To Sales Ratio | | 2.52 | 2.37 | — |
| Gross Margin | | 27.74 | 21.45 | 24.50 |
| Operating Margin | | 24.03 | 21.45 | 24.50 |
| Net Margin | | 15.43 | 16.53 | 16.26 |
| Shares Outstanding | | 101 | 100 | 99 |
| Market Capitalization | | 5,566 | 4,815 | — |
| Operating Lease Expense | | — | — | — |
