| Total Revenue | | 2,543 | 2,528 | 2,220 | |
| Cost of Goods Sold Incl. D&A | | 2,221 | 2,272 | 2,035 |
| Gross Profit | | 322 | 256 | 185 |
| Selling, General and Administrative Excl. Other | | 94 | 80 | 57 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 18 | 7 |
| Operating Income | | 206 | 158 | 121 |
| Interest Expense | | 48 | 48 | 43 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -155 | 108 | -245 |
| Net Income Before Taxes | | 315 | 3 | 324 |
| Income Taxes | | -10 | -13 | 3 |
| Consolidated Net Income | | 350 | 42 | 337 |
| Net Income From Continuing Operations | | 325 | 16 | 321 |
| Net Income | | 350 | 42 | 337 |
| EPS (Recurring) | | 3.53 | 0.42 | 3.46 |
| EPS (Basic, Before Extraordinaries) | | 3.53 | 0.42 | 3.46 |
| EPS (Diluted) | | 3.34 | 0.42 | 3.29 |
| EBITDA | | 454 | 142 | 449 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.48 | 93.29 | — |
| Price To Sales Ratio | | 2.01 | 1.46 | — |
| Gross Margin | | 12.66 | 10.13 | 8.33 |
| Operating Margin | | 8.10 | 6.25 | 5.45 |
| Net Margin | | 13.76 | 1.66 | 15.18 |
| Shares Outstanding | | 99 | 94 | 93 |
| Market Capitalization | | 5,119 | 3,683 | — |
| Operating Lease Expense | | — | — | — |
