| Total Revenue | | 2,157 | 1,998 | 1,876 | |
| Cost of Goods Sold Incl. D&A | | 1,475 | 1,369 | 1,279 |
| Gross Profit | | 682 | 629 | 597 |
| Selling, General and Administrative Excl. Other | | 273 | 245 | 275 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 13 | 52 | -118 |
| Operating Income | | 396 | 332 | 440 |
| Interest Expense | | 175 | 189 | 180 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -376 | -439 | -238 |
| Net Income Before Taxes | | 582 | 582 | 498 |
| Income Taxes | | 142 | 204 | -121 |
| Consolidated Net Income | | 438 | 377 | 619 |
| Net Income From Continuing Operations | | 440 | 378 | 619 |
| Net Income | | 438 | 377 | 619 |
| EPS (Recurring) | | 8.50 | 7.25 | 11.33 |
| EPS (Basic, Before Extraordinaries) | | 8.50 | 7.25 | 11.33 |
| EPS (Diluted) | | 8.50 | 7.25 | 11.33 |
| EBITDA | | 1,224 | 1,185 | 1,020 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.19 | 12.21 | — |
| Price To Sales Ratio | | 2.17 | 2.39 | — |
| Gross Margin | | 31.62 | 31.48 | 31.82 |
| Operating Margin | | 18.36 | 16.62 | 23.45 |
| Net Margin | | 20.31 | 18.87 | 33.00 |
| Shares Outstanding | | 54 | 54 | 54 |
| Market Capitalization | | 4,675 | 4,780 | — |
| Operating Lease Expense | | — | — | — |
