| Total Revenue | | 8,987 | 7,692 | 6,618 | |
| Cost of Goods Sold Incl. D&A | | 6,260 | 6,012 | 5,445 |
| Gross Profit | | 2,725 | 1,680 | 1,173 |
| Selling, General and Administrative Excl. Other | | 240 | 240 | 267 |
| Research and Development | | 21 | 25 | 37 |
| Other Operating Expense | | 318 | 148 | 876 |
| Operating Income | | 2,146 | 1,266 | -7 |
| Interest Expense | | 580 | 584 | 576 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -268 | -502 | -48 |
| Net Income Before Taxes | | 1,842 | 1,184 | -524 |
| Income Taxes | | 705 | 418 | 150 |
| Consolidated Net Income | | 1,340 | 1,002 | 296 |
| Net Income From Continuing Operations | | 1,136 | 767 | -674 |
| Net Income | | 1,340 | 1,002 | 296 |
| EPS (Recurring) | | 2.74 | 2.03 | 0.58 |
| EPS (Basic, Before Extraordinaries) | | 2.74 | 2.03 | 0.58 |
| EPS (Diluted) | | 2.72 | 2.03 | 0.57 |
| EBITDA | | 3,782 | 3,130 | 1,302 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.66 | 23.64 | — |
| Price To Sales Ratio | | 3.50 | 3.08 | — |
| Gross Margin | | 30.32 | 21.84 | 17.72 |
| Operating Margin | | 23.88 | 16.46 | -0.11 |
| Net Margin | | 14.91 | 13.03 | 4.47 |
| Shares Outstanding | | 489 | 494 | 516 |
| Market Capitalization | | 31,472 | 23,658 | — |
| Operating Lease Expense | | — | — | — |