| Total Revenue | | 13,499 | 13,178 | 11,709 | |
| Cost of Goods Sold Incl. D&A | | 11,785 | 11,647 | 10,268 |
| Gross Profit | | 1,714 | 1,531 | 1,441 |
| Selling, General and Administrative Excl. Other | | 557 | 1 | 1,061 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 734 | 1,105 | 162 |
| Operating Income | | 423 | 425 | 218 |
| Interest Expense | | 110 | 133 | 103 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 99 | 188 | -31 |
| Net Income Before Taxes | | 214 | 104 | 146 |
| Income Taxes | | 78 | 68 | 8 |
| Consolidated Net Income | | 132 | 32 | 134 |
| Net Income From Continuing Operations | | 136 | 36 | 138 |
| Net Income | | 132 | 32 | 134 |
| EPS (Recurring) | | 1.16 | 0.28 | 1.12 |
| EPS (Basic, Before Extraordinaries) | | 1.16 | 0.28 | 1.12 |
| EPS (Diluted) | | 1.14 | 0.28 | 1.12 |
| EBITDA | | 787 | 694 | 664 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 42.67 | 188.00 | — |
| Price To Sales Ratio | | 0.41 | 0.46 | — |
| Gross Margin | | 12.70 | 11.62 | 12.31 |
| Operating Margin | | 3.13 | 3.23 | 1.86 |
| Net Margin | | 0.98 | 0.24 | 1.14 |
| Shares Outstanding | | 115 | 116 | 119 |
| Market Capitalization | | 5,594 | 6,106 | — |
| Operating Lease Expense | | — | — | — |
