| Total Revenue | | 2,373 | 2,211 | 2,021 | |
| Cost of Goods Sold Incl. D&A | | 1,494 | 1,468 | 1,467 |
| Gross Profit | | 880 | 743 | 554 |
| Selling, General and Administrative Excl. Other | | 115 | 95 | 57 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 83 | 87 | 79 |
| Operating Income | | 682 | 562 | 418 |
| Interest Expense | | 72 | 75 | 80 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -485 | -440 | 66 |
| Net Income Before Taxes | | 1,080 | 912 | 252 |
| Income Taxes | | 423 | 348 | 184 |
| Consolidated Net Income | | 658 | 569 | 77 |
| Net Income From Continuing Operations | | 657 | 564 | 68 |
| Net Income | | 658 | 569 | 77 |
| EPS (Recurring) | | 1.66 | 1.46 | 0.20 |
| EPS (Basic, Before Extraordinaries) | | 1.66 | 1.46 | 0.20 |
| EPS (Diluted) | | 1.66 | 1.46 | 0.20 |
| EBITDA | | 1,602 | 1,443 | 780 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.62 | 13.60 | — |
| Price To Sales Ratio | | 4.62 | 3.56 | — |
| Gross Margin | | 37.08 | 33.60 | 27.41 |
| Operating Margin | | 28.74 | 25.42 | 20.68 |
| Net Margin | | 27.73 | 25.73 | 3.81 |
| Shares Outstanding | | 397 | 396 | 377 |
| Market Capitalization | | 10,953 | 7,861 | — |
| Operating Lease Expense | | — | — | — |
