| Total Revenue | | 2,655 | 2,577 | 2,340 | |
| Cost of Goods Sold Incl. D&A | | 2,108 | 2,321 | 1,495 |
| Gross Profit | | 546 | 256 | 844 |
| Selling, General and Administrative Excl. Other | | 11 | 0 | 113 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 27 | -232 | 240 |
| Operating Income | | 509 | 488 | 491 |
| Interest Expense | | 252 | 241 | 225 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -7 | -8 | 1 |
| Net Income Before Taxes | | 263 | 255 | 294 |
| Income Taxes | | 10 | 7 | 14 |
| Consolidated Net Income | | 251 | 243 | 272 |
| Net Income From Continuing Operations | | 253 | 247 | 280 |
| Net Income | | 251 | 243 | 272 |
| EPS (Recurring) | | 4.02 | 3.94 | 4.54 |
| EPS (Basic, Before Extraordinaries) | | 4.02 | 3.94 | 4.54 |
| EPS (Diluted) | | 3.81 | 3.77 | 4.38 |
| EBITDA | | 804 | 774 | 726 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 32.85 | 25.10 | — |
| Price To Sales Ratio | | 2.92 | 2.28 | — |
| Gross Margin | | 20.56 | 9.93 | 36.07 |
| Operating Margin | | 19.17 | 18.94 | 20.98 |
| Net Margin | | 9.45 | 9.43 | 11.62 |
| Shares Outstanding | | 62 | 62 | 60 |
| Market Capitalization | | 7,759 | 5,866 | — |
| Operating Lease Expense | | — | — | — |
