| Total Revenue | | 7,543 | 7,465 | 7,974 | |
| Cost of Goods Sold Incl. D&A | | 6,177 | 6,110 | 7,233 |
| Gross Profit | | 1,365 | 1,355 | 742 |
| Selling, General and Administrative Excl. Other | | 239 | 98 | 109 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 437 | 718 | 585 |
| Operating Income | | 691 | 539 | 48 |
| Interest Expense | | 44 | 82 | 83 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 72 | -21 | 4 |
| Net Income Before Taxes | | 572 | 478 | -39 |
| Income Taxes | | 130 | 111 | -6 |
| Consolidated Net Income | | 454 | 369 | -33 |
| Net Income From Continuing Operations | | 443 | 367 | -33 |
| Net Income | | 454 | 369 | -33 |
| EPS (Recurring) | | 9.12 | 7.28 | -0.59 |
| EPS (Basic, Before Extraordinaries) | | 9.12 | 7.28 | -0.59 |
| EPS (Diluted) | | 8.96 | 7.16 | -0.59 |
| EBITDA | | 760 | 705 | 175 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.68 | 4.91 | — |
| Price To Sales Ratio | | 0.32 | 0.24 | — |
| Gross Margin | | 18.10 | 18.15 | 9.31 |
| Operating Margin | | 9.16 | 7.22 | 0.60 |
| Net Margin | | 6.02 | 4.94 | -0.41 |
| Shares Outstanding | | 48 | 51 | 57 |
| Market Capitalization | | 2,443 | 1,792 | — |
| Operating Lease Expense | | — | — | — |
