| Total Revenue | | 9,163 | 8,628 | 7,660 | |
| Cost of Goods Sold Incl. D&A | | 7,798 | 7,864 | 7,010 |
| Gross Profit | | 1,364 | 764 | 650 |
| Selling, General and Administrative Excl. Other | | 1,906 | 1,833 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -1,396 | -1,833 | 0 |
| Operating Income | | 854 | 764 | 650 |
| Interest Expense | | 189 | 159 | 105 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 666 | 605 | 545 |
| Income Taxes | | 128 | 106 | 125 |
| Consolidated Net Income | | 537 | 500 | 420 |
| Net Income From Continuing Operations | | 537 | 500 | 420 |
| Net Income | | 537 | 500 | 420 |
| EPS (Recurring) | | 24.37 | 22.47 | 18.76 |
| EPS (Basic, Before Extraordinaries) | | 24.37 | 22.47 | 18.76 |
| EPS (Diluted) | | 24.25 | 22.32 | 18.60 |
| EBITDA | | 1,079 | 959 | 792 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.23 | 21.36 | — |
| Price To Sales Ratio | | 1.12 | 1.22 | — |
| Gross Margin | | 14.89 | 8.85 | 8.49 |
| Operating Margin | | 9.32 | 8.85 | 8.49 |
| Net Margin | | 5.86 | 5.80 | 5.48 |
| Shares Outstanding | | 22 | 22 | 22 |
| Market Capitalization | | 10,261 | 10,487 | — |
| Operating Lease Expense | | — | — | — |
