| Total Revenue | | 736 | 721 | 639 | |
| Cost of Goods Sold Incl. D&A | | 472 | 409 | 174 |
| Gross Profit | | 266 | 312 | 464 |
| Selling, General and Administrative Excl. Other | | 24 | 25 | 21 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -56 | 0 | 0 |
| Operating Income | | 296 | 288 | 443 |
| Interest Expense | | 32 | 32 | 36 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -23 | 9 | 189 |
| Net Income Before Taxes | | 293 | 257 | 228 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 293 | 257 | 228 |
| Net Income From Continuing Operations | | 293 | 257 | 228 |
| Net Income | | 293 | 257 | 228 |
| EPS (Recurring) | | 5.51 | 4.88 | 4.67 |
| EPS (Basic, Before Extraordinaries) | | 5.51 | 4.88 | 4.67 |
| EPS (Diluted) | | 5.50 | 4.87 | 4.66 |
| EBITDA | | 540 | 495 | 414 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 36.36 | 36.58 | — |
| Price To Sales Ratio | | 14.40 | 13.09 | — |
| Gross Margin | | 36.14 | 43.27 | 72.61 |
| Operating Margin | | 40.22 | 39.94 | 69.33 |
| Net Margin | | 39.81 | 35.64 | 35.68 |
| Shares Outstanding | | 53 | 53 | 49 |
| Market Capitalization | | 10,598 | 9,441 | — |
| Operating Lease Expense | | — | — | — |
