| Total Revenue | | 2,498 | 2,278 | 1,945 | |
| Cost of Goods Sold Incl. D&A | | 1,248 | 771 | 1,127 |
| Gross Profit | | 1,249 | 1,506 | 818 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 216 | 693 | 608 |
| Operating Income | | 1,033 | 813 | 210 |
| Interest Expense | | 150 | 156 | 139 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -39 | -36 | -16 |
| Net Income Before Taxes | | 921 | 694 | 87 |
| Income Taxes | | 235 | 176 | 10 |
| Consolidated Net Income | | 687 | 519 | 78 |
| Net Income From Continuing Operations | | 687 | 519 | 78 |
| Net Income | | 687 | 519 | 78 |
| EPS (Recurring) | | 7.45 | 5.73 | 0.84 |
| EPS (Basic, Before Extraordinaries) | | 7.45 | 5.73 | 0.84 |
| EPS (Diluted) | | 7.39 | 5.68 | 0.84 |
| EBITDA | | 1,548 | 1,306 | 683 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.27 | 16.26 | — |
| Price To Sales Ratio | | 2.89 | 3.69 | — |
| Gross Margin | | 50.00 | 66.11 | 42.06 |
| Operating Margin | | 41.35 | 35.69 | 10.80 |
| Net Margin | | 27.50 | 22.78 | 4.01 |
| Shares Outstanding | | 95 | 91 | 92 |
| Market Capitalization | | 7,210 | 8,406 | — |
| Operating Lease Expense | | — | — | — |
