| Total Revenue | | 2,503 | 1,940 | 5,112 | |
| Cost of Goods Sold Incl. D&A | | 1,615 | 1,372 | 4,101 |
| Gross Profit | | 887 | 568 | 1,011 |
| Selling, General and Administrative Excl. Other | | -2 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 379 | 94 | 527 |
| Operating Income | | 510 | 474 | 484 |
| Interest Expense | | 213 | 203 | 297 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -61 | -60 | -55 |
| Net Income Before Taxes | | 360 | 331 | 241 |
| Income Taxes | | 158 | 96 | 36 |
| Consolidated Net Income | | 463 | 440 | 199 |
| Net Income From Continuing Operations | | 202 | 235 | 205 |
| Net Income | | 463 | 440 | 199 |
| EPS (Recurring) | | 6.42 | 6.09 | 2.77 |
| EPS (Basic, Before Extraordinaries) | | 6.42 | 6.09 | 2.77 |
| EPS (Diluted) | | 6.41 | 6.08 | 2.76 |
| EBITDA | | 943 | 865 | 977 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.80 | 13.16 | — |
| Price To Sales Ratio | | 2.55 | 2.97 | — |
| Gross Margin | | 35.44 | 29.28 | 19.78 |
| Operating Margin | | 20.38 | 24.43 | 9.47 |
| Net Margin | | 18.50 | 22.68 | 3.89 |
| Shares Outstanding | | 72 | 72 | 72 |
| Market Capitalization | | 6,371 | 5,761 | — |
| Operating Lease Expense | | — | — | — |
