| Total Revenue | | 1,867 | 1,866 | 1,729 | |
| Cost of Goods Sold Incl. D&A | | 1,304 | 1,803 | 767 |
| Gross Profit | | 563 | 63 | 961 |
| Selling, General and Administrative Excl. Other | | 64 | 83 | 87 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 33 | -472 | 0 |
| Operating Income | | 466 | 452 | 874 |
| Interest Expense | | 200 | 185 | 165 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -269 | -247 | 474 |
| Net Income Before Taxes | | 534 | 513 | 468 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 470 | 453 | 412 |
| Net Income From Continuing Operations | | 534 | 513 | 468 |
| Net Income | | 470 | 453 | 412 |
| EPS (Recurring) | | 1.23 | 1.18 | 1.08 |
| EPS (Basic, Before Extraordinaries) | | 1.23 | 1.18 | 1.08 |
| EPS (Diluted) | | 1.23 | 1.18 | 1.08 |
| EBITDA | | 1,241 | 1,203 | 874 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 25.78 | 27.20 | — |
| Price To Sales Ratio | | 6.18 | 6.38 | — |
| Gross Margin | | 30.16 | 3.38 | 55.58 |
| Operating Margin | | 24.96 | 24.22 | 50.55 |
| Net Margin | | 25.17 | 24.28 | 23.83 |
| Shares Outstanding | | 364 | 371 | 367 |
| Market Capitalization | | 11,542 | 11,909 | — |
| Operating Lease Expense | | — | — | — |
