| Total Revenue | | 8,822 | 8,539 | 7,515 | |
| Cost of Goods Sold Incl. D&A | | 5,715 | 6,299 | 5,546 |
| Gross Profit | | 3,107 | 2,240 | 1,969 |
| Selling, General and Administrative Excl. Other | | 621 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 763 | 513 | 482 |
| Operating Income | | 1,723 | 1,727 | 1,487 |
| Interest Expense | | 803 | 789 | 708 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -58 | -186 | -344 |
| Net Income Before Taxes | | 1,252 | 1,248 | 1,123 |
| Income Taxes | | 268 | 246 | 176 |
| Consolidated Net Income | | 1,107 | 1,071 | 1,003 |
| Net Income From Continuing Operations | | 984 | 1,002 | 947 |
| Net Income | | 1,107 | 1,071 | 1,003 |
| EPS (Recurring) | | 3.62 | 3.53 | 3.34 |
| EPS (Basic, Before Extraordinaries) | | 3.62 | 3.53 | 3.34 |
| EPS (Diluted) | | 3.62 | 3.53 | 3.33 |
| EBITDA | | 2,911 | 3,019 | 3,071 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.16 | 6.56 | — |
| Price To Sales Ratio | | 0.78 | 0.81 | — |
| Gross Margin | | 35.22 | 26.23 | 26.20 |
| Operating Margin | | 19.53 | 20.22 | 19.79 |
| Net Margin | | 12.55 | 12.54 | 13.35 |
| Shares Outstanding | | 307 | 299 | 300 |
| Market Capitalization | | 6,843 | 6,922 | — |
| Operating Lease Expense | | — | — | — |
