| Total Revenue | | 5,328 | 4,877 | 5,251 | |
| Cost of Goods Sold Incl. D&A | | 4,469 | 4,562 | 3,945 |
| Gross Profit | | 858 | 315 | 1,306 |
| Selling, General and Administrative Excl. Other | | 127 | 126 | 206 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 542 | -9 | 0 |
| Operating Income | | 190 | 198 | 1,100 |
| Interest Expense | | 92 | 80 | 57 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 55 | -125 | -69 |
| Net Income Before Taxes | | 44 | 243 | 1,112 |
| Income Taxes | | 111 | 199 | 264 |
| Consolidated Net Income | | -67 | 44 | 849 |
| Net Income From Continuing Operations | | -67 | 44 | 849 |
| Net Income | | -67 | 44 | 849 |
| EPS (Recurring) | | -1.05 | 0.74 | 16.32 |
| EPS (Basic, Before Extraordinaries) | | -1.05 | 0.74 | 16.32 |
| EPS (Diluted) | | -1.11 | 0.74 | 16.02 |
| EBITDA | | 1,640 | 1,794 | 2,277 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 125.27 | — |
| Price To Sales Ratio | | 1.32 | 1.10 | — |
| Gross Margin | | 16.10 | 6.46 | 24.87 |
| Operating Margin | | 3.57 | 4.06 | 20.95 |
| Net Margin | | -1.26 | 0.90 | 16.17 |
| Shares Outstanding | | 57 | 58 | 52 |
| Market Capitalization | | 7,018 | 5,377 | — |
| Operating Lease Expense | | — | — | — |
