| Total Revenue | | 2,538 | 2,476 | 2,593 | |
| Cost of Goods Sold Incl. D&A | | 1,544 | 542 | 1,611 |
| Gross Profit | | 994 | 1,934 | 982 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 449 | 1,410 | 494 |
| Operating Income | | 547 | 524 | 488 |
| Interest Expense | | 232 | 204 | 201 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -42 | -12 | -22 |
| Net Income Before Taxes | | 356 | 331 | 310 |
| Income Taxes | | 63 | 60 | 59 |
| Consolidated Net Income | | 358 | 272 | 251 |
| Net Income From Continuing Operations | | 294 | 272 | 251 |
| Net Income | | 358 | 272 | 251 |
| EPS (Recurring) | | 5.71 | 4.39 | 4.20 |
| EPS (Basic, Before Extraordinaries) | | 5.71 | 4.39 | 4.20 |
| EPS (Diluted) | | 5.69 | 4.37 | 4.19 |
| EBITDA | | 906 | 834 | 789 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.54 | 18.65 | — |
| Price To Sales Ratio | | 1.79 | 1.94 | — |
| Gross Margin | | 39.16 | 78.11 | 37.87 |
| Operating Margin | | 21.55 | 21.16 | 18.82 |
| Net Margin | | 14.11 | 10.99 | 9.68 |
| Shares Outstanding | | 59 | 59 | 56 |
| Market Capitalization | | 4,546 | 4,810 | — |
| Operating Lease Expense | | — | — | — |
