| Total Revenue | | 13,647 | 12,911 | 11,266 | |
| Cost of Goods Sold Incl. D&A | | 11,984 | 11,393 | 9,678 |
| Gross Profit | | 1,662 | 1,518 | 1,588 |
| Selling, General and Administrative Excl. Other | | 1,196 | 1,110 | 1,382 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 467 | 408 | 206 |
| Interest Expense | | 155 | 157 | 228 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 13 |
| Net Income Before Taxes | | 213 | 138 | -35 |
| Income Taxes | | 42 | 33 | -14 |
| Consolidated Net Income | | 235 | 191 | -18 |
| Net Income From Continuing Operations | | 170 | 105 | -21 |
| Net Income | | 235 | 191 | -18 |
| EPS (Recurring) | | 1.52 | 0.94 | -0.09 |
| EPS (Basic, Before Extraordinaries) | | 1.52 | 0.94 | -0.09 |
| EPS (Diluted) | | 1.41 | 0.87 | -0.09 |
| EBITDA | | 627 | 572 | 398 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 46.99 | 43.05 | — |
| Price To Sales Ratio | | 1.00 | 0.59 | — |
| Gross Margin | | 12.18 | 11.76 | 14.10 |
| Operating Margin | | 3.42 | 3.16 | 1.83 |
| Net Margin | | 1.72 | 1.48 | -0.16 |
| Shares Outstanding | | 205 | 203 | 193 |
| Market Capitalization | | 13,581 | 7,602 | — |
| Operating Lease Expense | | — | — | — |
