| Total Revenue | | 5,395 | 5,334 | 5,640 | |
| Cost of Goods Sold Incl. D&A | | 4,074 | 4,060 | 4,340 |
| Gross Profit | | 1,322 | 1,274 | 1,300 |
| Selling, General and Administrative Excl. Other | | 291 | 7 | 10 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 885 | 1,150 | 1,143 |
| Operating Income | | 145 | 118 | 147 |
| Interest Expense | | 19 | 20 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -12 | -12 | -14 |
| Net Income Before Taxes | | 138 | 110 | 140 |
| Income Taxes | | 34 | 26 | 34 |
| Consolidated Net Income | | 104 | 84 | 106 |
| Net Income From Continuing Operations | | 104 | 84 | 106 |
| Net Income | | 104 | 84 | 106 |
| EPS (Recurring) | | 5.61 | 4.50 | 5.68 |
| EPS (Basic, Before Extraordinaries) | | 5.61 | 4.50 | 5.68 |
| EPS (Diluted) | | 5.49 | 4.40 | 5.56 |
| EBITDA | | 279 | 253 | 283 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.93 | 15.62 | — |
| Price To Sales Ratio | | 0.31 | 0.24 | — |
| Gross Margin | | 24.50 | 23.88 | 23.05 |
| Operating Margin | | 2.69 | 2.21 | 2.61 |
| Net Margin | | 1.93 | 1.57 | 1.88 |
| Shares Outstanding | | 19 | 19 | 19 |
| Market Capitalization | | 1,661 | 1,305 | — |
| Operating Lease Expense | | — | — | — |
