| Total Revenue | | 2,836 | 2,507 | 1,750 | |
| Cost of Goods Sold Incl. D&A | | 1,955 | 1,728 | 1,173 |
| Gross Profit | | 881 | 779 | 578 |
| Selling, General and Administrative Excl. Other | | 8 | 9 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 74 | 0 | 0 |
| Operating Income | | 799 | 770 | 552 |
| Interest Expense | | 247 | 248 | 222 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -99 | -85 | 316 |
| Net Income Before Taxes | | 650 | 607 | 14 |
| Income Taxes | | 114 | 106 | 5 |
| Consolidated Net Income | | 537 | 501 | 9 |
| Net Income From Continuing Operations | | 537 | 501 | 9 |
| Net Income | | 537 | 501 | 9 |
| EPS (Recurring) | | 5.09 | 4.66 | -0.32 |
| EPS (Basic, Before Extraordinaries) | | 5.09 | 4.66 | -0.32 |
| EPS (Diluted) | | 5.04 | 4.60 | -0.32 |
| EBITDA | | 1,140 | 1,080 | 470 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 54.78 | 42.79 | — |
| Price To Sales Ratio | | 10.03 | 8.09 | — |
| Gross Margin | | 31.06 | 31.07 | 33.03 |
| Operating Margin | | 28.17 | 30.71 | 31.54 |
| Net Margin | | 18.94 | 19.98 | 0.51 |
| Shares Outstanding | | 103 | 103 | 102 |
| Market Capitalization | | 28,439 | 20,276 | — |
| Operating Lease Expense | | — | — | — |
