| Total Revenue | | 3,890 | 3,632 | 2,877 | |
| Cost of Goods Sold Incl. D&A | | 1,562 | 1,890 | 1,109 |
| Gross Profit | | 2,326 | 1,742 | 1,768 |
| Selling, General and Administrative Excl. Other | | 124 | 0 | 236 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 454 | 514 | 214 |
| Operating Income | | 1,750 | 1,228 | 1,318 |
| Interest Expense | | 473 | 139 | 627 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -3 | -6 | 46 |
| Net Income Before Taxes | | 1,281 | 1,094 | 645 |
| Income Taxes | | 211 | 182 | 110 |
| Consolidated Net Income | | 551 | 468 | 276 |
| Net Income From Continuing Operations | | 1,070 | 912 | 535 |
| Net Income | | 551 | 468 | 276 |
| EPS (Recurring) | | 6.28 | 5.14 | 2.98 |
| EPS (Basic, Before Extraordinaries) | | 6.28 | 5.14 | 2.98 |
| EPS (Diluted) | | 6.28 | 5.13 | 2.97 |
| EBITDA | | 1,864 | 1,345 | 1,388 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.04 | 6.50 | — |
| Price To Sales Ratio | | 1.39 | 0.78 | — |
| Gross Margin | | 59.79 | 47.96 | 61.45 |
| Operating Margin | | 44.99 | 33.81 | 45.81 |
| Net Margin | | 14.16 | 12.89 | 9.59 |
| Shares Outstanding | | 86 | 85 | 87 |
| Market Capitalization | | 5,424 | 2,832 | — |
| Operating Lease Expense | | — | — | — |
