| Total Revenue | | 3,478 | 3,373 | 3,440 | |
| Cost of Goods Sold Incl. D&A | | 1,810 | 2,238 | 1,854 |
| Gross Profit | | 1,668 | 1,135 | 1,586 |
| Selling, General and Administrative Excl. Other | | 402 | 392 | 395 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 736 | 190 | 679 |
| Operating Income | | 530 | 553 | 512 |
| Interest Expense | | 236 | 232 | 211 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | -38 | -8 |
| Net Income Before Taxes | | 291 | 359 | 350 |
| Income Taxes | | 40 | 53 | 37 |
| Consolidated Net Income | | 251 | 306 | 313 |
| Net Income From Continuing Operations | | 251 | 306 | 313 |
| Net Income | | 251 | 306 | 313 |
| EPS (Recurring) | | 2.26 | 2.77 | 3.01 |
| EPS (Basic, Before Extraordinaries) | | 2.26 | 2.77 | 3.01 |
| EPS (Diluted) | | 2.26 | 2.76 | 3.01 |
| EBITDA | | 1,109 | 1,169 | 1,016 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.20 | 17.39 | — |
| Price To Sales Ratio | | 1.59 | 1.57 | — |
| Gross Margin | | 47.96 | 33.65 | 46.10 |
| Operating Margin | | 15.24 | 16.39 | 14.88 |
| Net Margin | | 7.22 | 9.07 | 9.10 |
| Shares Outstanding | | 110 | 110 | 104 |
| Market Capitalization | | 5,520 | 5,279 | — |
| Operating Lease Expense | | — | — | — |
