| Total Revenue | | 2,063 | 2,157 | 3,079 | |
| Cost of Goods Sold Incl. D&A | | 1,506 | 1,584 | 2,411 |
| Gross Profit | | 557 | 573 | 668 |
| Selling, General and Administrative Excl. Other | | 215 | 214 | 236 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | -59 |
| Operating Income | | 342 | 358 | 492 |
| Interest Expense | | 265 | 274 | 274 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -297 | -291 | -4 |
| Net Income Before Taxes | | 374 | 375 | 222 |
| Income Taxes | | 92 | 91 | 50 |
| Consolidated Net Income | | 255 | 253 | 138 |
| Net Income From Continuing Operations | | 283 | 285 | 171 |
| Net Income | | 255 | 253 | 138 |
| EPS (Recurring) | | 3.19 | 3.13 | 1.69 |
| EPS (Basic, Before Extraordinaries) | | 3.19 | 3.13 | 1.69 |
| EPS (Diluted) | | 3.12 | 3.05 | 1.64 |
| EBITDA | | 943 | 955 | 789 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.05 | 8.67 | — |
| Price To Sales Ratio | | 1.34 | 0.99 | — |
| Gross Margin | | 27.00 | 26.56 | 21.70 |
| Operating Margin | | 16.58 | 16.60 | 15.98 |
| Net Margin | | 12.36 | 11.73 | 4.48 |
| Shares Outstanding | | 80 | 81 | 82 |
| Market Capitalization | | 2,758 | 2,142 | — |
| Operating Lease Expense | | — | — | — |
