| Total Revenue | | 5,995 | 5,935 | 6,034 | |
| Cost of Goods Sold Incl. D&A | | 3,749 | 3,717 | 3,838 |
| Gross Profit | | 2,246 | 2,218 | 2,196 |
| Selling, General and Administrative Excl. Other | | 390 | 0 | 1,335 |
| Research and Development | | 0 | 0 | 176 |
| Other Operating Expense | | 1,179 | 1,533 | 0 |
| Operating Income | | 677 | 685 | 685 |
| Interest Expense | | 339 | 349 | 405 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -16 | -16 | 31 |
| Net Income Before Taxes | | 357 | 353 | 248 |
| Income Taxes | | 69 | 72 | 50 |
| Consolidated Net Income | | 287 | 280 | 196 |
| Net Income From Continuing Operations | | 288 | 281 | 198 |
| Net Income | | 287 | 280 | 196 |
| EPS (Recurring) | | 4.32 | 4.22 | 2.95 |
| EPS (Basic, Before Extraordinaries) | | 4.32 | 4.22 | 2.95 |
| EPS (Diluted) | | 4.30 | 4.22 | 2.94 |
| EBITDA | | 1,194 | 1,202 | 1,165 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 52.74 | 33.25 | — |
| Price To Sales Ratio | | 2.53 | 1.56 | — |
| Gross Margin | | 37.46 | 37.37 | 36.39 |
| Operating Margin | | 11.29 | 11.54 | 11.35 |
| Net Margin | | 4.79 | 4.72 | 3.25 |
| Shares Outstanding | | 67 | 66 | 66 |
| Market Capitalization | | 15,194 | 9,261 | — |
| Operating Lease Expense | | — | — | — |
