| Total Revenue | | 2,872 | 2,823 | 2,700 | |
| Cost of Goods Sold Incl. D&A | | 2,818 | 2,188 | 1,075 |
| Gross Profit | | 55 | 635 | 1,626 |
| Selling, General and Administrative Excl. Other | | 90 | 90 | 97 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -561 | 0 | 1,057 |
| Operating Income | | 526 | 544 | 471 |
| Interest Expense | | 320 | 305 | 280 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -178 | 129 | -82 |
| Net Income Before Taxes | | 258 | 110 | 272 |
| Income Taxes | | 7 | 9 | 4 |
| Consolidated Net Income | | 223 | 71 | 243 |
| Net Income From Continuing Operations | | 251 | 101 | 267 |
| Net Income | | 223 | 71 | 243 |
| EPS (Recurring) | | 0.32 | 0.10 | 0.36 |
| EPS (Basic, Before Extraordinaries) | | 0.32 | 0.10 | 0.36 |
| EPS (Diluted) | | 0.32 | 0.10 | 0.36 |
| EBITDA | | 1,784 | 1,474 | 1,611 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 61.12 | 160.80 | — |
| Price To Sales Ratio | | 4.73 | 3.96 | — |
| Gross Margin | | 1.92 | 22.49 | 60.22 |
| Operating Margin | | 18.31 | 19.27 | 17.44 |
| Net Margin | | 7.76 | 2.52 | 9.00 |
| Shares Outstanding | | 695 | 696 | 676 |
| Market Capitalization | | 13,594 | 11,192 | — |
| Operating Lease Expense | | — | — | — |
