| Total Revenue | | 4,746 | 4,482 | 3,653 | |
| Cost of Goods Sold Incl. D&A | | 3,452 | 3,364 | 2,488 |
| Gross Profit | | 1,294 | 1,118 | 1,165 |
| Selling, General and Administrative Excl. Other | | 530 | 35 | 408 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 479 | 470 |
| Operating Income | | 739 | 604 | 287 |
| Interest Expense | | 223 | 28 | 208 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -299 | -157 | 62 |
| Net Income Before Taxes | | 815 | 733 | 17 |
| Income Taxes | | 171 | 137 | 47 |
| Consolidated Net Income | | 607 | 555 | -30 |
| Net Income From Continuing Operations | | 644 | 596 | -30 |
| Net Income | | 607 | 555 | -30 |
| EPS (Recurring) | | 3.35 | 2.22 | -0.13 |
| EPS (Basic, Before Extraordinaries) | | 3.35 | 2.22 | -0.13 |
| EPS (Diluted) | | 3.34 | 2.15 | -0.12 |
| EBITDA | | 1,428 | 1,154 | 577 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 27.17 | 45.82 | — |
| Price To Sales Ratio | | 4.78 | 5.49 | — |
| Gross Margin | | 27.27 | 24.94 | 31.89 |
| Operating Margin | | 15.57 | 13.48 | 7.86 |
| Net Margin | | 12.79 | 12.38 | -0.82 |
| Shares Outstanding | | 250 | 250 | 231 |
| Market Capitalization | | 22,690 | 24,628 | — |
| Operating Lease Expense | | — | — | — |
