| Total Revenue | | 12,644 | 12,644 | 12,871 | |
| Cost of Goods Sold Incl. D&A | | 10,773 | 10,773 | 9,770 |
| Gross Profit | | 1,871 | 1,871 | 3,101 |
| Selling, General and Administrative Excl. Other | | 1,402 | 1,402 | 1,116 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 211 | 211 | 1,287 |
| Operating Income | | 258 | 258 | 698 |
| Interest Expense | | 216 | 216 | 265 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -276 | -197 |
| Net Income Before Taxes | | 318 | 318 | 630 |
| Income Taxes | | 290 | 290 | 234 |
| Consolidated Net Income | | 18 | 18 | 389 |
| Net Income From Continuing Operations | | 28 | 28 | 396 |
| Net Income | | 18 | 18 | 389 |
| EPS (Recurring) | | 0.10 | 0.10 | 2.15 |
| EPS (Basic, Before Extraordinaries) | | 0.10 | 0.10 | 2.15 |
| EPS (Diluted) | | 0.10 | 0.10 | 2.10 |
| EBITDA | | 1,418 | 1,694 | 2,208 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 86.00 | 125.70 | — |
| Price To Sales Ratio | | 0.12 | 0.17 | — |
| Gross Margin | | 14.80 | 14.80 | 24.09 |
| Operating Margin | | 2.04 | 2.04 | 5.42 |
| Net Margin | | 0.14 | 0.14 | 3.02 |
| Shares Outstanding | | 175 | 175 | 181 |
| Market Capitalization | | 1,505 | 2,200 | — |
| Operating Lease Expense | | — | — | — |
