| Total Revenue | | 10,977 | 11,009 | 11,258 | |
| Cost of Goods Sold Incl. D&A | | 10,181 | 10,295 | 10,570 |
| Gross Profit | | 795 | 714 | 687 |
| Selling, General and Administrative Excl. Other | | 468 | 0 | 501 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 135 | 585 | 0 |
| Operating Income | | 194 | 128 | 186 |
| Interest Expense | | 53 | 47 | 32 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -33 | -60 | -46 |
| Net Income Before Taxes | | 173 | 141 | 201 |
| Income Taxes | | 29 | 22 | 30 |
| Consolidated Net Income | | 128 | 96 | 114 |
| Net Income From Continuing Operations | | 143 | 119 | 171 |
| Net Income | | 128 | 96 | 114 |
| EPS (Recurring) | | 3.78 | 2.81 | 3.35 |
| EPS (Basic, Before Extraordinaries) | | 3.78 | 2.81 | 3.35 |
| EPS (Diluted) | | 3.76 | 2.80 | 3.32 |
| EBITDA | | 359 | 322 | 360 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.94 | 18.99 | — |
| Price To Sales Ratio | | 0.22 | 0.16 | — |
| Gross Margin | | 7.24 | 6.49 | 6.10 |
| Operating Margin | | 1.77 | 1.16 | 1.65 |
| Net Margin | | 1.17 | 0.87 | 1.01 |
| Shares Outstanding | | 34 | 34 | 34 |
| Market Capitalization | | 2,421 | 1,808 | — |
| Operating Lease Expense | | — | — | — |
