| Total Revenue | | 3,537 | 3,604 | 2,957 | |
| Cost of Goods Sold Incl. D&A | | 2,199 | 2,176 | 1,755 |
| Gross Profit | | 1,338 | 1,428 | 1,202 |
| Selling, General and Administrative Excl. Other | | 605 | 571 | 321 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 5 | 230 |
| Operating Income | | 732 | 852 | 651 |
| Interest Expense | | 108 | 106 | 87 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1,044 | 244 | 48 |
| Net Income Before Taxes | | -420 | 502 | 516 |
| Income Taxes | | 43 | 139 | 140 |
| Consolidated Net Income | | -463 | 363 | 376 |
| Net Income From Continuing Operations | | -463 | 363 | 376 |
| Net Income | | -463 | 363 | 376 |
| EPS (Recurring) | | -5.19 | 4.17 | 4.74 |
| EPS (Basic, Before Extraordinaries) | | -5.19 | 4.17 | 4.74 |
| EPS (Diluted) | | -5.20 | 4.15 | 4.62 |
| EBITDA | | 313 | 1,233 | 1,078 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 10.77 | — |
| Price To Sales Ratio | | 1.39 | 1.08 | — |
| Gross Margin | | 37.83 | 39.62 | 40.65 |
| Operating Margin | | 20.70 | 23.64 | 22.02 |
| Net Margin | | -13.09 | 10.07 | 12.72 |
| Shares Outstanding | | 89 | 87 | 79 |
| Market Capitalization | | 4,922 | 3,890 | — |
| Operating Lease Expense | | — | — | — |
