| Total Revenue | | 3,394 | 3,378 | 3,338 | |
| Cost of Goods Sold Incl. D&A | | 2,448 | 2,417 | 791 |
| Gross Profit | | 945 | 960 | 2,547 |
| Selling, General and Administrative Excl. Other | | 172 | 186 | 282 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -695 | -715 | 942 |
| Operating Income | | 1,468 | 1,489 | 1,323 |
| Interest Expense | | 1,494 | 635 | 595 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1,059 | -210 | -159 |
| Net Income Before Taxes | | 1,033 | 1,064 | 934 |
| Income Taxes | | 44 | 42 | 33 |
| Consolidated Net Income | | 944 | 974 | 855 |
| Net Income From Continuing Operations | | 990 | 1,023 | 900 |
| Net Income | | 944 | 974 | 855 |
| EPS (Recurring) | | 4.46 | 4.59 | 4.03 |
| EPS (Basic, Before Extraordinaries) | | 4.46 | 4.59 | 4.03 |
| EPS (Diluted) | | 4.40 | 4.59 | 4.03 |
| EBITDA | | 3,248 | 2,414 | 2,260 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 33.03 | 28.37 | — |
| Price To Sales Ratio | | 9.03 | 8.17 | — |
| Gross Margin | | 27.84 | 28.42 | 76.30 |
| Operating Margin | | 43.25 | 44.08 | 39.63 |
| Net Margin | | 27.81 | 28.83 | 25.61 |
| Shares Outstanding | | 211 | 212 | 212 |
| Market Capitalization | | 30,665 | 27,607 | — |
| Operating Lease Expense | | — | — | — |
