| Total Revenue | | 5,733 | 5,384 | 4,415 | |
| Cost of Goods Sold Incl. D&A | | 3,095 | 4,402 | 3,788 |
| Gross Profit | | 2,640 | 982 | 627 |
| Selling, General and Administrative Excl. Other | | 234 | 222 | 184 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,808 | 248 | 214 |
| Operating Income | | 598 | 512 | 230 |
| Interest Expense | | 43 | 53 | 65 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | -1 | 0 |
| Net Income Before Taxes | | 555 | 460 | 165 |
| Income Taxes | | 92 | 77 | 10 |
| Consolidated Net Income | | 464 | 383 | 155 |
| Net Income From Continuing Operations | | 464 | 383 | 155 |
| Net Income | | 464 | 383 | 155 |
| EPS (Recurring) | | 10.47 | 8.59 | 3.50 |
| EPS (Basic, Before Extraordinaries) | | 10.47 | 8.59 | 3.50 |
| EPS (Diluted) | | 10.21 | 8.32 | 3.40 |
| EBITDA | | 808 | 720 | 401 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.15 | 21.23 | — |
| Price To Sales Ratio | | 1.24 | 1.48 | — |
| Gross Margin | | 46.05 | 18.24 | 14.20 |
| Operating Margin | | 10.43 | 9.51 | 5.21 |
| Net Margin | | 8.09 | 7.11 | 3.51 |
| Shares Outstanding | | 43 | 45 | 44 |
| Market Capitalization | | 7,090 | 7,950 | — |
| Operating Lease Expense | | — | — | — |
