| Total Revenue | | 6,220 | 5,942 | 5,256 | |
| Cost of Goods Sold Incl. D&A | | 4,171 | 4,482 | 3,136 |
| Gross Profit | | 2,049 | 1,460 | 2,121 |
| Selling, General and Administrative Excl. Other | | 11 | 0 | 18 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 866 | 348 | 1,314 |
| Operating Income | | 1,172 | 1,113 | 788 |
| Interest Expense | | 759 | 739 | 712 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -234 | -464 | -190 |
| Net Income Before Taxes | | 846 | 837 | 299 |
| Income Taxes | | 67 | 58 | -116 |
| Consolidated Net Income | | 777 | 779 | 414 |
| Net Income From Continuing Operations | | 778 | 779 | 415 |
| Net Income | | 777 | 779 | 414 |
| EPS (Recurring) | | 2.38 | 2.43 | 1.25 |
| EPS (Basic, Before Extraordinaries) | | 2.38 | 2.43 | 1.25 |
| EPS (Diluted) | | 2.38 | 2.42 | 1.25 |
| EBITDA | | 2,288 | 2,505 | 1,829 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.76 | 20.36 | — |
| Price To Sales Ratio | | 2.52 | 2.48 | — |
| Gross Margin | | 32.94 | 24.57 | 40.35 |
| Operating Margin | | 18.84 | 18.73 | 14.99 |
| Net Margin | | 12.49 | 13.11 | 7.88 |
| Shares Outstanding | | 303 | 299 | 289 |
| Market Capitalization | | 15,692 | 14,723 | — |
| Operating Lease Expense | | — | — | — |
