| Total Revenue | | 6,254 | 6,063 | 5,237 | |
| Cost of Goods Sold Incl. D&A | | 5,360 | 5,165 | 4,483 |
| Gross Profit | | 894 | 897 | 754 |
| Selling, General and Administrative Excl. Other | | 255 | 248 | 207 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 70 | 98 | 144 |
| Operating Income | | 570 | 551 | 403 |
| Interest Expense | | 169 | 174 | 292 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | 0 | 39 |
| Net Income Before Taxes | | 397 | 377 | 82 |
| Income Taxes | | 103 | 99 | 71 |
| Consolidated Net Income | | 295 | 277 | 11 |
| Net Income From Continuing Operations | | 295 | 277 | 11 |
| Net Income | | 295 | 277 | 11 |
| EPS (Recurring) | | 0.90 | 0.84 | 0.04 |
| EPS (Basic, Before Extraordinaries) | | 0.90 | 0.84 | 0.04 |
| EPS (Diluted) | | 0.88 | 0.83 | 0.04 |
| EBITDA | | 757 | 745 | 551 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 31.53 | 34.55 | — |
| Price To Sales Ratio | | 1.45 | 1.55 | — |
| Gross Margin | | 14.29 | 14.79 | 14.40 |
| Operating Margin | | 9.11 | 9.09 | 7.70 |
| Net Margin | | 4.72 | 4.57 | 0.21 |
| Shares Outstanding | | 327 | 328 | 288 |
| Market Capitalization | | 9,074 | 9,407 | — |
| Operating Lease Expense | | — | — | — |
