| Total Revenue | | 3,687 | 3,366 | 3,059 | |
| Cost of Goods Sold Incl. D&A | | 3,155 | 2,812 | 2,360 |
| Gross Profit | | 532 | 554 | 698 |
| Selling, General and Administrative Excl. Other | | 225 | 167 | 197 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 307 | 387 | 501 |
| Interest Expense | | 57 | 21 | 31 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -62 | -36 | -52 |
| Net Income Before Taxes | | 313 | 401 | 523 |
| Income Taxes | | 15 | 28 | 11 |
| Consolidated Net Income | | 249 | 335 | 488 |
| Net Income From Continuing Operations | | 298 | 373 | 512 |
| Net Income | | 249 | 335 | 488 |
| EPS (Recurring) | | 1.65 | 2.50 | 3.53 |
| EPS (Basic, Before Extraordinaries) | | 1.65 | 2.50 | 3.53 |
| EPS (Diluted) | | 1.64 | 2.49 | 3.53 |
| EBITDA | | 633 | 614 | 780 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.99 | — | — |
| Price To Sales Ratio | | 0.54 | — | — |
| Gross Margin | | 14.43 | 16.46 | 22.82 |
| Operating Margin | | 8.33 | 11.50 | 16.38 |
| Net Margin | | 6.75 | 9.95 | 15.95 |
| Shares Outstanding | | 151 | 134 | 133 |
| Market Capitalization | | 1,978 | — | — |
| Operating Lease Expense | | — | — | — |
