| Total Revenue | | 3,477 | 3,421 | 3,354 | |
| Cost of Goods Sold Incl. D&A | | 2,553 | 2,493 | 2,361 |
| Gross Profit | | 924 | 928 | 993 |
| Selling, General and Administrative Excl. Other | | 151 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 404 | 561 | 574 |
| Operating Income | | 369 | 367 | 419 |
| Interest Expense | | 103 | 0 | 155 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 104 | 203 | -23 |
| Net Income Before Taxes | | 163 | 164 | 301 |
| Income Taxes | | 9 | 10 | 55 |
| Consolidated Net Income | | 154 | 154 | 246 |
| Net Income From Continuing Operations | | 154 | 154 | 246 |
| Net Income | | 154 | 154 | 246 |
| EPS (Recurring) | | 1.04 | 1.03 | 1.53 |
| EPS (Basic, Before Extraordinaries) | | 1.04 | 1.03 | 1.53 |
| EPS (Diluted) | | 1.04 | 1.03 | 1.51 |
| EBITDA | | 393 | 287 | 546 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.63 | 12.19 | — |
| Price To Sales Ratio | | 0.41 | 0.55 | — |
| Gross Margin | | 26.57 | 27.13 | 29.61 |
| Operating Margin | | 10.61 | 10.73 | 12.49 |
| Net Margin | | 4.43 | 4.50 | 7.33 |
| Shares Outstanding | | 142 | 150 | 165 |
| Market Capitalization | | 1,423 | 1,877 | — |
| Operating Lease Expense | | — | — | — |
