| Total Revenue | | 2,320 | 2,306 | 3,200 | |
| Cost of Goods Sold Incl. D&A | | 1,132 | 2,093 | 1,702 |
| Gross Profit | | 1,188 | 214 | 1,499 |
| Selling, General and Administrative Excl. Other | | 255 | 237 | 295 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 373 | -506 | 681 |
| Operating Income | | 560 | 482 | 523 |
| Interest Expense | | 175 | 225 | 350 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 374 | 306 | 100 |
| Net Income Before Taxes | | 12 | -49 | 72 |
| Income Taxes | | 16 | -49 | -35 |
| Consolidated Net Income | | 1,402 | 1,374 | 89 |
| Net Income From Continuing Operations | | -2 | 1 | 107 |
| Net Income | | 1,402 | 1,374 | 89 |
| EPS (Recurring) | | 11.01 | 10.84 | 0.71 |
| EPS (Basic, Before Extraordinaries) | | 11.01 | 10.84 | 0.71 |
| EPS (Diluted) | | 11.01 | 10.84 | 0.71 |
| EBITDA | | 701 | 684 | 1,103 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.76 | 11.43 | — |
| Price To Sales Ratio | | 6.28 | 6.72 | — |
| Gross Margin | | 51.21 | 9.28 | 46.84 |
| Operating Margin | | 24.14 | 20.90 | 16.34 |
| Net Margin | | 60.43 | 59.58 | 2.78 |
| Shares Outstanding | | 123 | 125 | 125 |
| Market Capitalization | | 14,571 | 15,489 | — |
| Operating Lease Expense | | — | — | — |
