| Total Revenue | | 2,213 | 2,369 | 2,363 | |
| Cost of Goods Sold Incl. D&A | | 1,672 | 1,776 | 1,761 |
| Gross Profit | | 542 | 593 | 602 |
| Selling, General and Administrative Excl. Other | | 98 | 97 | 114 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 73 | 0 | 135 |
| Operating Income | | 370 | 496 | 352 |
| Interest Expense | | 99 | 99 | 85 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -132 | -155 | -13 |
| Net Income Before Taxes | | 408 | 552 | 370 |
| Income Taxes | | -591 | -427 | 0 |
| Consolidated Net Income | | 1,005 | 983 | 373 |
| Net Income From Continuing Operations | | 1,000 | 979 | 370 |
| Net Income | | 1,005 | 983 | 373 |
| EPS (Recurring) | | 14.36 | 13.92 | 5.18 |
| EPS (Basic, Before Extraordinaries) | | 14.36 | 13.92 | 5.18 |
| EPS (Diluted) | | 14.28 | 13.86 | 5.12 |
| EBITDA | | 657 | 797 | 488 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.50 | 3.64 | — |
| Price To Sales Ratio | | 2.45 | 1.51 | — |
| Gross Margin | | 24.49 | 25.03 | 25.48 |
| Operating Margin | | 16.72 | 20.94 | 14.90 |
| Net Margin | | 45.41 | 41.49 | 15.79 |
| Shares Outstanding | | 69 | 71 | 72 |
| Market Capitalization | | 5,421 | 3,578 | — |
| Operating Lease Expense | | — | — | — |
