| Total Revenue | | 1,375 | 1,332 | 730 | |
| Cost of Goods Sold Incl. D&A | | 823 | 825 | 510 |
| Gross Profit | | 551 | 507 | 220 |
| Selling, General and Administrative Excl. Other | | 176 | 121 | 62 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 10 | 21 | 25 |
| Operating Income | | 365 | 365 | 133 |
| Interest Expense | | 12 | 11 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 137 | 116 | 142 |
| Net Income Before Taxes | | 210 | 237 | -5 |
| Income Taxes | | 290 | 234 | 114 |
| Consolidated Net Income | | -125 | -52 | -116 |
| Net Income From Continuing Operations | | -81 | 3 | -120 |
| Net Income | | -125 | -52 | -116 |
| EPS (Recurring) | | -1.05 | -0.45 | -1.23 |
| EPS (Basic, Before Extraordinaries) | | -1.05 | -0.45 | -1.23 |
| EPS (Diluted) | | -1.05 | -0.45 | -1.23 |
| EBITDA | | 301 | 321 | 40 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.33 | 1.98 | — |
| Gross Margin | | 40.07 | 38.06 | 30.14 |
| Operating Margin | | 26.55 | 27.40 | 18.22 |
| Net Margin | | -9.09 | -3.90 | -15.89 |
| Shares Outstanding | | 125 | 115 | 90 |
| Market Capitalization | | 3,205 | 2,631 | — |
| Operating Lease Expense | | — | — | — |
