| Total Revenue | | 5,817 | 5,656 | 4,822 | |
| Cost of Goods Sold Incl. D&A | | 4,393 | 3,912 | 2,900 |
| Gross Profit | | 1,425 | 1,744 | 1,922 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 1,339 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 980 | 1,336 | 194 |
| Operating Income | | 443 | 409 | 389 |
| Interest Expense | | 84 | 84 | 86 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 44 | 15 | -8 |
| Net Income Before Taxes | | 316 | 310 | 311 |
| Income Taxes | | 85 | 82 | 74 |
| Consolidated Net Income | | 85 | 105 | 162 |
| Net Income From Continuing Operations | | 230 | 228 | 237 |
| Net Income | | 85 | 105 | 162 |
| EPS (Recurring) | | 1.68 | 2.07 | 3.24 |
| EPS (Basic, Before Extraordinaries) | | 1.68 | 2.07 | 3.24 |
| EPS (Diluted) | | 1.67 | 2.06 | 3.22 |
| EBITDA | | 663 | 654 | 618 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 54.68 | 71.36 | — |
| Price To Sales Ratio | | 0.58 | 0.96 | — |
| Gross Margin | | 24.50 | 30.83 | 39.86 |
| Operating Margin | | 7.62 | 7.23 | 8.07 |
| Net Margin | | 1.46 | 1.86 | 3.36 |
| Shares Outstanding | | 37 | 37 | 50 |
| Market Capitalization | | 3,378 | 5,439 | — |
| Operating Lease Expense | | — | — | — |
