| Total Revenue | | 7,485 | 7,519 | 5,305 | |
| Cost of Goods Sold Incl. D&A | | 5,920 | 5,944 | 4,166 |
| Gross Profit | | 1,566 | 1,574 | 1,139 |
| Selling, General and Administrative Excl. Other | | 855 | 862 | 724 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 63 | 0 | 89 |
| Operating Income | | 649 | 712 | 327 |
| Interest Expense | | 221 | 233 | 173 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -350 | -296 | 90 |
| Net Income Before Taxes | | 781 | 775 | 73 |
| Income Taxes | | 173 | 184 | 6 |
| Consolidated Net Income | | 1,035 | 396 | 164 |
| Net Income From Continuing Operations | | 610 | 591 | 68 |
| Net Income | | 1,035 | 396 | 164 |
| EPS (Recurring) | | 10.39 | 3.98 | 1.66 |
| EPS (Basic, Before Extraordinaries) | | 10.39 | 3.98 | 1.66 |
| EPS (Diluted) | | 10.39 | 3.98 | 1.65 |
| EBITDA | | 1,522 | 1,527 | 611 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.88 | 10.96 | — |
| Price To Sales Ratio | | 0.68 | 0.58 | — |
| Gross Margin | | 20.92 | 20.93 | 21.47 |
| Operating Margin | | 8.67 | 9.47 | 6.16 |
| Net Margin | | 13.83 | 5.27 | 3.09 |
| Shares Outstanding | | 100 | 100 | 99 |
| Market Capitalization | | 5,068 | 4,364 | — |
| Operating Lease Expense | | — | — | — |
