| Total Revenue | | 3,030 | 2,877 | 2,760 | |
| Cost of Goods Sold Incl. D&A | | 2,129 | 2,109 | 2,175 |
| Gross Profit | | 900 | 769 | 584 |
| Selling, General and Administrative Excl. Other | | 254 | 243 | 230 |
| Research and Development | | 26 | 26 | 26 |
| Other Operating Expense | | -26 | -22 | 5 |
| Operating Income | | 646 | 522 | 323 |
| Interest Expense | | 49 | 64 | 65 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 10 | -9 | 46 |
| Net Income Before Taxes | | 591 | 467 | 212 |
| Income Taxes | | 111 | 91 | 25 |
| Consolidated Net Income | | 480 | 376 | 187 |
| Net Income From Continuing Operations | | 480 | 376 | 187 |
| Net Income | | 480 | 376 | 187 |
| EPS (Recurring) | | 9.57 | 7.49 | 3.75 |
| EPS (Basic, Before Extraordinaries) | | 9.57 | 7.49 | 3.75 |
| EPS (Diluted) | | 9.50 | 7.42 | 3.70 |
| EBITDA | | 780 | 670 | 412 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 61.73 | 37.25 | — |
| Price To Sales Ratio | | 9.68 | 4.80 | — |
| Gross Margin | | 29.70 | 26.73 | 21.16 |
| Operating Margin | | 21.32 | 18.14 | 11.70 |
| Net Margin | | 15.84 | 13.07 | 6.78 |
| Shares Outstanding | | 50 | 50 | 50 |
| Market Capitalization | | 29,324 | 13,819 | — |
| Operating Lease Expense | | — | — | — |
