| Total Revenue | | 5,403 | 5,337 | 4,861 | |
| Cost of Goods Sold Incl. D&A | | 3,210 | 3,158 | 4,540 |
| Gross Profit | | 2,194 | 2,180 | 321 |
| Selling, General and Administrative Excl. Other | | 412 | 36 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,248 | 1,555 | 63 |
| Operating Income | | 535 | 590 | 258 |
| Interest Expense | | 52 | 49 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -32 | -49 | -29 |
| Net Income Before Taxes | | 575 | 590 | 258 |
| Income Taxes | | 121 | 123 | 51 |
| Consolidated Net Income | | 454 | 466 | 207 |
| Net Income From Continuing Operations | | 454 | 466 | 207 |
| Net Income | | 454 | 466 | 207 |
| EPS (Recurring) | | 7.34 | 7.48 | 3.25 |
| EPS (Basic, Before Extraordinaries) | | 7.34 | 7.48 | 3.25 |
| EPS (Diluted) | | 7.31 | 7.48 | 3.23 |
| EBITDA | | 847 | 672 | 322 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.63 | 11.19 | — |
| Price To Sales Ratio | | 1.04 | 0.96 | — |
| Gross Margin | | 40.61 | 40.85 | 6.60 |
| Operating Margin | | 9.90 | 11.05 | 5.31 |
| Net Margin | | 8.40 | 8.73 | 4.26 |
| Shares Outstanding | | 61 | 61 | 61 |
| Market Capitalization | | 5,631 | 5,104 | — |
| Operating Lease Expense | | — | — | — |
