| Total Revenue | | 14,201 | 14,393 | 8,388 | |
| Cost of Goods Sold Incl. D&A | | 13,078 | 13,359 | 7,590 |
| Gross Profit | | 1,123 | 1,034 | 798 |
| Selling, General and Administrative Excl. Other | | 525 | 531 | 353 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 73 | 0 | 154 |
| Operating Income | | 525 | 503 | 291 |
| Interest Expense | | 327 | 353 | 438 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 31 | 35 | -24 |
| Net Income Before Taxes | | 188 | 115 | -123 |
| Income Taxes | | 54 | 56 | -40 |
| Consolidated Net Income | | 148 | 66 | -82 |
| Net Income From Continuing Operations | | 134 | 59 | -83 |
| Net Income | | 148 | 66 | -82 |
| EPS (Recurring) | | 0.60 | 0.27 | -0.90 |
| EPS (Basic, Before Extraordinaries) | | 0.60 | 0.27 | -0.90 |
| EPS (Diluted) | | 0.60 | 0.27 | -0.90 |
| EBITDA | | 961 | 987 | 566 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 36.10 | 96.11 | — |
| Price To Sales Ratio | | 0.37 | 0.44 | — |
| Gross Margin | | 7.91 | 7.18 | 9.51 |
| Operating Margin | | 3.70 | 3.49 | 3.47 |
| Net Margin | | 1.04 | 0.46 | -0.98 |
| Shares Outstanding | | 244 | 243 | 91 |
| Market Capitalization | | 5,285 | 6,306 | — |
| Operating Lease Expense | | — | — | — |
