| Fiscal period | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|
| Period End Date | 12/31/2025 | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 |
|---|
| Sales | 7,219.00 | 7,430.00 | 8,160.00 | 7,946.00 | 6,894.00 | 5,987.00 | 6,209.00 | -- | -- | -- |
| Net sales before shipping and handling costs | -- | -- | -- | -- | -- | -- | -- | 6,289.00 | 6,180.00 | 6,022.00 |
| Shipping and handling costs | -- | -- | -- | -- | -- | -- | -- | (448.00) | (348.00) | (318.00) |
| Total Revenues | 7,219.00 | 7,430.00 | 8,160.00 | 7,946.00 | 6,894.00 | 5,987.00 | 6,209.00 | 5,841.00 | 5,832.00 | 5,704.00 |
| Cost of sales | 5,391.00 | 5,639.00 | 6,411.00 | 6,452.00 | 5,563.00 | 4,715.00 | 4,897.00 | 4,473.00 | 4,359.00 | 4,302.00 |
| Gross Profit | 1,828.00 | 1,791.00 | 1,749.00 | 1,494.00 | 1,331.00 | 1,272.00 | 1,312.00 | 1,368.00 | 1,473.00 | 1,402.00 |
| Selling, general and administrative expenses | -- | -- | -- | -- | -- | -- | -- | -- | -- | 579.00 |
| Restructuring charge | -- | 127.00 | 11.00 | 4.00 | 387.00 | 93.00 | 57.00 | 64.00 | 38.00 | -- |
| Impairment / restructuring charges | 21.00 | -- | -- | -- | -- | -- | -- | -- | -- | 19.00 |
| Operating expenses | (815.00) | (782.00) | (789.00) | (715.00) | (668.00) | (628.00) | (610.00) | (611.00) | (611.00) | -- |
| Other income (expense)-net | 24.00 | 1.00 | 8.00 | (13.00) | 34.00 | 31.00 | 19.00 | 10.00 | 18.00 | 4.00 |
| Operating Income (loss) | 1,016.00 | 883.00 | 957.00 | 762.00 | 310.00 | 582.00 | 664.00 | 703.00 | 842.00 | 808.00 |
| Financing costs | 37.00 | 39.00 | 114.00 | 99.00 | 74.00 | 81.00 | 81.00 | 86.00 | 73.00 | 66.00 |
| Other income (loss) | (5.00) | (3.00) | (4.00) | 5.00 | 12.00 | 5.00 | (1.00) | 4.00 | -- | -- |
| Plant closing costs | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Earnings from non-consolidated affiliates and other income | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net gain on sale of business | -- | 90.00 | -- | -- | -- | -- | -- | -- | -- | -- |
| Income Before Income Taxes And Minority Interest | 974.00 | 931.00 | 839.00 | 668.00 | 248.00 | 506.00 | 582.00 | 621.00 | 769.00 | 742.00 |
| Current- Foreign | 192.00 | 255.00 | 183.00 | 159.00 | 180.00 | 156.00 | -- | -- | -- | 148.00 |
| Provision for income taxes | 238.00 | 277.00 | 188.00 | 166.00 | 123.00 | 152.00 | 158.00 | 167.00 | 237.00 | 246.00 |
| Deferred: Foreign | (4.00) | (28.00) | (7.00) | (7.00) | (2.00) | 12.00 | -- | -- | -- | (19.00) |
| Current: State and local | 6.00 | 6.00 | 5.00 | 2.00 | 2.00 | 2.00 | -- | -- | -- | 8.00 |
| Deferred: State and Local | 3.00 | 2.00 | 1.00 | (1.00) | (2.00) | (1.00) | -- | -- | -- | 1.00 |
| Current: US federal | 34.00 | 31.00 | 6.00 | 8.00 | 2.00 | 1.00 | -- | -- | -- | 95.00 |
| Deferred: US federal | 7.00 | 11.00 | -- | 5.00 | (57.00) | (18.00) | -- | -- | -- | 13.00 |
| Deferred: Foreign- tax benefit of net operating loss carryforward | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Minority interest in earnings | -- | -- | -- | -- | -- | -- | -- | -- | -- | -- |
| Net Income(Loss) before Preferred Dividend & Noncontrolling Interest | 736.00 | 654.00 | 651.00 | 502.00 | 125.00 | 354.00 | 424.00 | 454.00 | 532.00 | 496.00 |
| Net income attributable to non-controlling interests | 7.00 | 7.00 | 8.00 | 10.00 | 8.00 | 6.00 | 11.00 | 11.00 | 13.00 | 11.00 |
| Net Income (loss) Available to Common Shareholders | 729.00 | 647.00 | 643.00 | 492.00 | 117.00 | 348.00 | 413.00 | 443.00 | 519.00 | 485.00 |
| Net Earnings Per Share (Basic) | 11.36 | 9.88 | 9.74 | 7.43 | 1.74 | 5.18 | 6.17 | 6.25 | 7.21 | 6.70 |
| Net Earnings Per Share (Diluted) | 11.18 | 9.71 | 9.60 | 7.34 | 1.73 | 5.15 | 6.13 | 6.17 | 7.06 | 6.55 |
| Weighted Average Shares Outstanding (Basic) | 64.20 | 65.50 | 66.00 | 66.20 | 67.10 | 67.20 | 66.90 | 70.90 | 72.00 | 72.30 |
| Weighted Average Shares Outstanding (Diluted) | 65.20 | 66.60 | 67.00 | 67.00 | 67.80 | 67.60 | 67.40 | 71.80 | 73.50 | 74.10 |