| Total Revenue | | 5,077 | 5,065 | 5,001 | |
| Cost of Goods Sold Incl. D&A | | 3,255 | 3,408 | 2,645 |
| Gross Profit | | 1,822 | 1,657 | 2,355 |
| Selling, General and Administrative Excl. Other | | 188 | 186 | 175 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 104 | 0 | 436 |
| Operating Income | | 1,531 | 1,471 | 1,745 |
| Interest Expense | | 274 | 283 | 305 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 302 | -195 | -96 |
| Net Income Before Taxes | | 957 | 1,383 | 1,551 |
| Income Taxes | | 196 | 284 | 300 |
| Consolidated Net Income | | 650 | 935 | 985 |
| Net Income From Continuing Operations | | 758 | 1,099 | 1,251 |
| Net Income | | 650 | 935 | 985 |
| EPS (Recurring) | | 0.90 | 1.31 | 1.54 |
| EPS (Basic, Before Extraordinaries) | | 0.90 | 1.31 | 1.54 |
| EPS (Diluted) | | 0.86 | 1.28 | 1.45 |
| EBITDA | | 3,313 | 3,699 | 3,617 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.43 | 10.96 | — |
| Price To Sales Ratio | | 2.95 | 1.98 | — |
| Gross Margin | | 35.89 | 32.71 | 47.09 |
| Operating Margin | | 30.16 | 29.04 | 34.89 |
| Net Margin | | 12.80 | 18.46 | 19.70 |
| Shares Outstanding | | 812 | 716 | 641 |
| Market Capitalization | | 14,965 | 10,045 | — |
| Operating Lease Expense | | — | — | — |
