| Total Revenue | | 4,122 | 4,058 | 3,528 | |
| Cost of Goods Sold Incl. D&A | | 2,772 | 1,559 | 2,739 |
| Gross Profit | | 1,350 | 2,499 | 789 |
| Selling, General and Administrative Excl. Other | | 167 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 581 | 1,881 | 294 |
| Operating Income | | 602 | 618 | 495 |
| Interest Expense | | 102 | 104 | 114 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -54 | -52 | -52 |
| Net Income Before Taxes | | 553 | 566 | 432 |
| Income Taxes | | 123 | 137 | 109 |
| Consolidated Net Income | | 429 | 428 | 323 |
| Net Income From Continuing Operations | | 429 | 428 | 323 |
| Net Income | | 429 | 428 | 323 |
| EPS (Recurring) | | 10.68 | 10.62 | 8.02 |
| EPS (Basic, Before Extraordinaries) | | 10.68 | 10.62 | 8.02 |
| EPS (Diluted) | | 10.43 | 10.35 | 7.77 |
| EBITDA | | 1,019 | 1,035 | 930 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.88 | 9.70 | — |
| Price To Sales Ratio | | 0.90 | 0.99 | — |
| Gross Margin | | 32.75 | 61.58 | 22.36 |
| Operating Margin | | 14.60 | 15.23 | 14.03 |
| Net Margin | | 10.41 | 10.55 | 9.16 |
| Shares Outstanding | | 40 | 40 | 40 |
| Market Capitalization | | 3,705 | 4,016 | — |
| Operating Lease Expense | | — | — | — |
