| Total Revenue | | 5,458 | 5,340 | 5,125 | |
| Cost of Goods Sold Incl. D&A | | 3,236 | 3,983 | 2,988 |
| Gross Profit | | 2,222 | 1,357 | 2,137 |
| Selling, General and Administrative Excl. Other | | 277 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 443 | 238 | 1,125 |
| Operating Income | | 1,503 | 1,118 | 1,012 |
| Interest Expense | | 443 | 422 | 377 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 279 | -42 | -102 |
| Net Income Before Taxes | | 781 | 738 | 737 |
| Income Taxes | | 114 | 107 | 111 |
| Consolidated Net Income | | 654 | 617 | 609 |
| Net Income From Continuing Operations | | 668 | 632 | 626 |
| Net Income | | 654 | 617 | 609 |
| EPS (Recurring) | | 5.46 | 5.15 | 5.35 |
| EPS (Basic, Before Extraordinaries) | | 5.46 | 5.15 | 5.35 |
| EPS (Diluted) | | 5.36 | 5.05 | 5.24 |
| EBITDA | | 2,183 | 2,130 | 2,070 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.09 | 17.56 | — |
| Price To Sales Ratio | | 2.27 | 1.99 | — |
| Gross Margin | | 40.71 | 25.41 | 41.70 |
| Operating Margin | | 27.54 | 20.94 | 19.75 |
| Net Margin | | 11.98 | 11.55 | 11.88 |
| Shares Outstanding | | 121 | 120 | 114 |
| Market Capitalization | | 12,381 | 10,644 | — |
| Operating Lease Expense | | — | — | — |
