| Total Revenue | | 2,405 | 2,349 | 2,869 | |
| Cost of Goods Sold Incl. D&A | | 1,909 | 1,926 | 2,019 |
| Gross Profit | | 496 | 423 | 850 |
| Selling, General and Administrative Excl. Other | | 54 | 87 | 51 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 15 | 0 | -7 |
| Operating Income | | 429 | 336 | 806 |
| Interest Expense | | 49 | 60 | 61 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -78 | -76 | -25 |
| Net Income Before Taxes | | 458 | 352 | 778 |
| Income Taxes | | 3 | 3 | 4 |
| Consolidated Net Income | | 457 | 350 | 774 |
| Net Income From Continuing Operations | | 457 | 350 | 774 |
| Net Income | | 457 | 350 | 774 |
| EPS (Recurring) | | 0.92 | 0.70 | 1.52 |
| EPS (Basic, Before Extraordinaries) | | 0.92 | 0.70 | 1.52 |
| EPS (Diluted) | | 0.91 | 0.69 | 1.50 |
| EBITDA | | 708 | 620 | 1,046 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.95 | 7.72 | — |
| Price To Sales Ratio | | 1.50 | 1.13 | — |
| Gross Margin | | 20.62 | 18.01 | 29.63 |
| Operating Margin | | 17.84 | 14.30 | 28.09 |
| Net Margin | | 19.00 | 14.90 | 26.98 |
| Shares Outstanding | | 499 | 498 | 510 |
| Market Capitalization | | 3,608 | 2,654 | — |
| Operating Lease Expense | | — | — | — |
