| Total Revenue | | 2,045 | 1,732 | 1,155 | |
| Cost of Goods Sold Incl. D&A | | 986 | 949 | 591 |
| Gross Profit | | 1,061 | 782 | 563 |
| Selling, General and Administrative Excl. Other | | 102 | 95 | 85 |
| Research and Development | | 0 | 1 | 1 |
| Other Operating Expense | | 177 | 131 | 29 |
| Operating Income | | 782 | 556 | 446 |
| Interest Expense | | 52 | 58 | 46 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -455 | -470 | -3 |
| Net Income Before Taxes | | 1,262 | 967 | 573 |
| Income Taxes | | 215 | 128 | 156 |
| Consolidated Net Income | | 976 | 782 | 403 |
| Net Income From Continuing Operations | | 1,046 | 839 | 417 |
| Net Income | | 976 | 782 | 403 |
| EPS (Recurring) | | 3.86 | 3.10 | 1.59 |
| EPS (Basic, Before Extraordinaries) | | 3.86 | 3.10 | 1.59 |
| EPS (Diluted) | | 3.86 | 3.10 | 1.59 |
| EBITDA | | 1,377 | 1,028 | 599 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.44 | 8.98 | — |
| Price To Sales Ratio | | 4.05 | 4.08 | — |
| Gross Margin | | 51.88 | 45.15 | 48.74 |
| Operating Margin | | 38.24 | 32.10 | 38.61 |
| Net Margin | | 47.73 | 45.15 | 34.89 |
| Shares Outstanding | | 254 | 254 | 254 |
| Market Capitalization | | 8,275 | 7,069 | — |
| Operating Lease Expense | | — | — | — |
