| Total Revenue | | 8,614 | 8,449 | 7,083 | |
| Cost of Goods Sold Incl. D&A | | 7,480 | 7,592 | 6,178 |
| Gross Profit | | 1,134 | 857 | 906 |
| Selling, General and Administrative Excl. Other | | 331 | 332 | 302 |
| Research and Development | | 49 | 51 | 47 |
| Other Operating Expense | | 153 | 0 | 294 |
| Operating Income | | 601 | 474 | 263 |
| Interest Expense | | 92 | 114 | 112 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -88 | -48 | 33 |
| Net Income Before Taxes | | 610 | 408 | 130 |
| Income Taxes | | 182 | 133 | 72 |
| Consolidated Net Income | | 430 | 273 | 54 |
| Net Income From Continuing Operations | | 428 | 275 | 58 |
| Net Income | | 430 | 273 | 54 |
| EPS (Recurring) | | 3.18 | 1.95 | 0.37 |
| EPS (Basic, Before Extraordinaries) | | 3.18 | 1.95 | 0.37 |
| EPS (Diluted) | | 3.10 | 1.92 | 0.37 |
| EBITDA | | 1,012 | 852 | 523 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.97 | 9.82 | — |
| Price To Sales Ratio | | 0.53 | 0.31 | — |
| Gross Margin | | 13.16 | 10.14 | 12.79 |
| Operating Margin | | 6.98 | 5.61 | 3.71 |
| Net Margin | | 4.99 | 3.23 | 0.76 |
| Shares Outstanding | | 135 | 140 | 145 |
| Market Capitalization | | 4,590 | 2,639 | — |
| Operating Lease Expense | | — | — | — |
