| Total Revenue | | 1,702 | 1,554 | 1,503 | |
| Cost of Goods Sold Incl. D&A | | 887 | 860 | 433 |
| Gross Profit | | 814 | 694 | 1,070 |
| Selling, General and Administrative Excl. Other | | 88 | 119 | 101 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -76 | 0 | 0 |
| Operating Income | | 803 | 576 | 969 |
| Interest Expense | | 55 | 212 | 189 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 51 | -153 | 401 |
| Net Income Before Taxes | | 646 | 516 | 414 |
| Income Taxes | | 0 | 0 | 5 |
| Consolidated Net Income | | 649 | 527 | 400 |
| Net Income From Continuing Operations | | 646 | 516 | 410 |
| Net Income | | 649 | 527 | 400 |
| EPS (Recurring) | | 3.44 | 2.79 | 2.12 |
| EPS (Basic, Before Extraordinaries) | | 3.44 | 2.79 | 2.12 |
| EPS (Diluted) | | 3.48 | 2.82 | 2.11 |
| EBITDA | | 1,161 | 1,134 | 940 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.09 | 24.48 | — |
| Price To Sales Ratio | | 8.54 | 8.40 | — |
| Gross Margin | | 47.83 | 44.66 | 71.19 |
| Operating Margin | | 47.18 | 37.07 | 64.47 |
| Net Margin | | 38.13 | 33.91 | 26.61 |
| Shares Outstanding | | 189 | 189 | 190 |
| Market Capitalization | | 14,530 | 13,047 | — |
| Operating Lease Expense | | — | — | — |