| Total Revenue | | 3,285 | 3,351 | 3,773 | |
| Cost of Goods Sold Incl. D&A | | 2,636 | 2,616 | 2,833 |
| Gross Profit | | 649 | 735 | 940 |
| Selling, General and Administrative Excl. Other | | 368 | 281 | 311 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 72 | 205 | 185 |
| Operating Income | | 209 | 249 | 444 |
| Interest Expense | | 42 | 45 | 53 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | 5 | -14 |
| Net Income Before Taxes | | 160 | 199 | 405 |
| Income Taxes | | 58 | 67 | 103 |
| Consolidated Net Income | | 102 | 132 | 302 |
| Net Income From Continuing Operations | | 102 | 132 | 302 |
| Net Income | | 102 | 132 | 302 |
| EPS (Recurring) | | 2.56 | 3.29 | 7.35 |
| EPS (Basic, Before Extraordinaries) | | 2.56 | 3.29 | 7.35 |
| EPS (Diluted) | | 2.53 | 3.22 | 7.18 |
| EBITDA | | 384 | 423 | 617 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.68 | 14.95 | — |
| Price To Sales Ratio | | 0.48 | 0.57 | — |
| Gross Margin | | 19.76 | 21.93 | 24.91 |
| Operating Margin | | 6.36 | 7.43 | 11.77 |
| Net Margin | | 3.11 | 3.94 | 8.00 |
| Shares Outstanding | | 40 | 40 | 41 |
| Market Capitalization | | 1,586 | 1,926 | — |
| Operating Lease Expense | | — | — | — |
