| Total Revenue | | 2,901 | 2,474 | 1,648 | |
| Cost of Goods Sold Incl. D&A | | 1,586 | 1,299 | 392 |
| Gross Profit | | 1,314 | 1,175 | 1,256 |
| Selling, General and Administrative Excl. Other | | 346 | 306 | 203 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -357 | 41 | 427 |
| Operating Income | | 1,325 | 828 | 625 |
| Interest Expense | | 269 | 230 | 67 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 53 | -406 | -33 |
| Net Income Before Taxes | | 1,014 | 1,005 | 591 |
| Income Taxes | | 270 | 286 | 113 |
| Consolidated Net Income | | 744 | 719 | 478 |
| Net Income From Continuing Operations | | 744 | 719 | 478 |
| Net Income | | 744 | 719 | 478 |
| EPS (Recurring) | | 7.13 | 7.02 | 4.98 |
| EPS (Basic, Before Extraordinaries) | | 7.13 | 7.02 | 4.98 |
| EPS (Diluted) | | 6.83 | 6.71 | 4.63 |
| EBITDA | | 2,115 | 1,973 | 1,097 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.04 | 7.25 | — |
| Price To Sales Ratio | | 2.48 | 2.01 | — |
| Gross Margin | | 45.29 | 47.49 | 76.21 |
| Operating Margin | | 45.67 | 33.47 | 37.92 |
| Net Margin | | 25.65 | 29.06 | 29.00 |
| Shares Outstanding | | 105 | 102 | 96 |
| Market Capitalization | | 7,198 | 4,963 | — |
| Operating Lease Expense | | — | — | — |
