| Total Revenue | | 5,685 | 5,543 | 4,327 | |
| Cost of Goods Sold Incl. D&A | | 5,019 | 4,896 | 4,130 |
| Gross Profit | | 668 | 648 | 197 |
| Selling, General and Administrative Excl. Other | | 442 | 416 | 301 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 225 | 232 | -104 |
| Interest Expense | | 28 | 55 | 89 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -6 | -28 | -15 |
| Net Income Before Taxes | | 206 | 205 | -173 |
| Income Taxes | | 65 | 61 | -51 |
| Consolidated Net Income | | 79 | 80 | -164 |
| Net Income From Continuing Operations | | 140 | 143 | -122 |
| Net Income | | 79 | 80 | -164 |
| EPS (Recurring) | | 1.49 | 1.53 | -3.13 |
| EPS (Basic, Before Extraordinaries) | | 1.49 | 1.53 | -3.13 |
| EPS (Diluted) | | 1.47 | 1.51 | -3.13 |
| EBITDA | | 282 | 309 | -35 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 53.05 | 44.38 | — |
| Price To Sales Ratio | | 0.73 | 0.64 | — |
| Gross Margin | | 11.75 | 11.69 | 4.55 |
| Operating Margin | | 3.96 | 4.19 | -2.40 |
| Net Margin | | 1.39 | 1.44 | -3.79 |
| Shares Outstanding | | 53 | 53 | 52 |
| Market Capitalization | | 4,133 | 3,552 | — |
| Operating Lease Expense | | — | — | — |
