| Total Revenue | | 2,553 | 2,475 | 2,086 | |
| Cost of Goods Sold Incl. D&A | | 1,354 | 1,461 | 864 |
| Gross Profit | | 1,199 | 1,014 | 1,222 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 306 | 93 | 464 |
| Operating Income | | 893 | 921 | 758 |
| Interest Expense | | 334 | 329 | 302 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -29 | -28 | -118 |
| Net Income Before Taxes | | 587 | 620 | 573 |
| Income Taxes | | 30 | 3 | -22 |
| Consolidated Net Income | | 557 | 616 | 595 |
| Net Income From Continuing Operations | | 557 | 616 | 595 |
| Net Income | | 557 | 616 | 595 |
| EPS (Recurring) | | 1.97 | 2.20 | 2.17 |
| EPS (Basic, Before Extraordinaries) | | 1.97 | 2.20 | 2.17 |
| EPS (Diluted) | | 1.97 | 2.20 | 2.17 |
| EBITDA | | 1,351 | 1,366 | 1,245 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.63 | 17.44 | — |
| Price To Sales Ratio | | 4.07 | 4.34 | — |
| Gross Margin | | 46.96 | 40.97 | 58.58 |
| Operating Margin | | 34.98 | 37.21 | 36.34 |
| Net Margin | | 21.82 | 24.89 | 28.52 |
| Shares Outstanding | | 283 | 280 | 274 |
| Market Capitalization | | 10,386 | 10,741 | — |
| Operating Lease Expense | | — | — | — |
