| Total Revenue | | 5,015 | 4,580 | 4,191 | |
| Cost of Goods Sold Incl. D&A | | 3,743 | 3,606 | 3,286 |
| Gross Profit | | 1,273 | 974 | 905 |
| Selling, General and Administrative Excl. Other | | 201 | 167 | 136 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 119 | 0 | 102 |
| Operating Income | | 953 | 807 | 667 |
| Interest Expense | | 288 | 449 | 14 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | -211 | 115 |
| Net Income Before Taxes | | 611 | 569 | 538 |
| Income Taxes | | 114 | 101 | 111 |
| Consolidated Net Income | | 502 | 471 | 520 |
| Net Income From Continuing Operations | | 498 | 468 | 427 |
| Net Income | | 502 | 471 | 520 |
| EPS (Recurring) | | 2.72 | 2.55 | 3.20 |
| EPS (Basic, Before Extraordinaries) | | 2.72 | 2.55 | 3.20 |
| EPS (Diluted) | | 2.72 | 2.55 | 3.20 |
| EBITDA | | 1,229 | 1,278 | 823 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.16 | 3.73 | — |
| Price To Sales Ratio | | 0.42 | 0.39 | — |
| Gross Margin | | 25.38 | 21.27 | 21.59 |
| Operating Margin | | 19.00 | 17.62 | 15.92 |
| Net Margin | | 10.01 | 10.28 | 12.41 |
| Shares Outstanding | | 186 | 186 | 186 |
| Market Capitalization | | 2,106 | 1,769 | — |
| Operating Lease Expense | | — | — | — |
