| Total Revenue | | 6,816 | 6,367 | 7,143 | |
| Cost of Goods Sold Incl. D&A | | 5,795 | 4,821 | 6,585 |
| Gross Profit | | 1,021 | 1,546 | 558 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 603 | 1,113 | -37 |
| Operating Income | | 418 | 433 | 595 |
| Interest Expense | | 104 | 105 | 115 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -104 | -105 | -115 |
| Net Income Before Taxes | | 418 | 433 | 595 |
| Income Taxes | | 79 | 84 | 158 |
| Consolidated Net Income | | 216 | 223 | 299 |
| Net Income From Continuing Operations | | 339 | 349 | 437 |
| Net Income | | 216 | 223 | 299 |
| EPS (Recurring) | | 0.53 | 0.55 | 0.69 |
| EPS (Basic, Before Extraordinaries) | | 0.53 | 0.55 | 0.69 |
| EPS (Diluted) | | 0.53 | 0.54 | 0.68 |
| EBITDA | | 577 | 631 | 840 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.89 | 16.72 | — |
| Price To Sales Ratio | | 0.51 | 0.58 | — |
| Gross Margin | | 14.98 | 24.28 | 7.81 |
| Operating Margin | | 6.13 | 6.80 | 8.33 |
| Net Margin | | 3.17 | 3.50 | 4.19 |
| Shares Outstanding | | 388 | 409 | 434 |
| Market Capitalization | | 3,473 | 3,693 | — |
| Operating Lease Expense | | — | — | — |
