| Total Revenue | | 1,314 | 1,304 | 1,331 | |
| Cost of Goods Sold Incl. D&A | | 855 | 941 | 747 |
| Gross Profit | | 458 | 363 | 583 |
| Selling, General and Administrative Excl. Other | | 60 | 83 | 80 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 51 | -66 | 123 |
| Operating Income | | 347 | 346 | 380 |
| Interest Expense | | 49 | 47 | 42 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -23 | -24 | -28 |
| Net Income Before Taxes | | 321 | 322 | 367 |
| Income Taxes | | 42 | 46 | 65 |
| Consolidated Net Income | | 281 | 276 | 302 |
| Net Income From Continuing Operations | | 281 | 276 | 302 |
| Net Income | | 281 | 276 | 302 |
| EPS (Recurring) | | 6.70 | 6.59 | 7.22 |
| EPS (Basic, Before Extraordinaries) | | 6.70 | 6.59 | 7.22 |
| EPS (Diluted) | | 6.67 | 6.55 | 7.17 |
| EBITDA | | 488 | 488 | 516 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.12 | 12.34 | — |
| Price To Sales Ratio | | 2.80 | 2.60 | — |
| Gross Margin | | 34.86 | 27.84 | 43.80 |
| Operating Margin | | 26.41 | 26.53 | 28.55 |
| Net Margin | | 21.39 | 21.17 | 22.69 |
| Shares Outstanding | | 42 | 42 | 42 |
| Market Capitalization | | 3,675 | 3,394 | — |
| Operating Lease Expense | | — | — | — |
