| Total Revenue | | 3,177 | 2,994 | 2,347 | |
| Cost of Goods Sold Incl. D&A | | 1,834 | 1,973 | 1,772 |
| Gross Profit | | 1,342 | 1,020 | 575 |
| Selling, General and Administrative Excl. Other | | 223 | 351 | 172 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 149 | -166 | 49 |
| Operating Income | | 970 | 836 | 354 |
| Interest Expense | | 95 | 105 | 119 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -241 | -101 | -15 |
| Net Income Before Taxes | | 1,155 | 832 | 251 |
| Income Taxes | | 252 | 174 | -16 |
| Consolidated Net Income | | 903 | 658 | 266 |
| Net Income From Continuing Operations | | 903 | 658 | 266 |
| Net Income | | 903 | 658 | 266 |
| EPS (Recurring) | | 3.80 | 2.76 | 1.10 |
| EPS (Basic, Before Extraordinaries) | | 3.80 | 2.76 | 1.10 |
| EPS (Diluted) | | 3.78 | 2.74 | 1.09 |
| EBITDA | | 1,523 | 1,336 | 728 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.63 | 12.87 | — |
| Price To Sales Ratio | | 2.69 | 2.80 | — |
| Gross Margin | | 42.24 | 34.07 | 24.50 |
| Operating Margin | | 30.53 | 27.92 | 15.08 |
| Net Margin | | 28.42 | 21.98 | 11.33 |
| Shares Outstanding | | 235 | 238 | 241 |
| Market Capitalization | | 8,552 | 8,392 | — |
| Operating Lease Expense | | — | — | — |
