| Total Revenue | | 1,493 | 1,279 | 561 | |
| Cost of Goods Sold Incl. D&A | | 846 | 834 | 368 |
| Gross Profit | | 646 | 445 | 192 |
| Selling, General and Administrative Excl. Other | | 83 | 89 | 53 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -1 | 0 | 143 |
| Operating Income | | 564 | 356 | -4 |
| Interest Expense | | 19 | 15 | 15 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -63 | -61 | 7 |
| Net Income Before Taxes | | 608 | 402 | -26 |
| Income Taxes | | 255 | 187 | 75 |
| Consolidated Net Income | | 294 | 168 | -102 |
| Net Income From Continuing Operations | | 352 | 215 | -102 |
| Net Income | | 294 | 168 | -102 |
| EPS (Recurring) | | 0.59 | 0.35 | -0.34 |
| EPS (Basic, Before Extraordinaries) | | 0.59 | 0.35 | -0.34 |
| EPS (Diluted) | | 0.58 | 0.35 | -0.34 |
| EBITDA | | 892 | 698 | 118 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 31.03 | 47.60 | — |
| Price To Sales Ratio | | 5.94 | 6.25 | — |
| Gross Margin | | 43.27 | 34.79 | 34.22 |
| Operating Margin | | 37.78 | 27.83 | -0.71 |
| Net Margin | | 19.69 | 13.14 | -18.18 |
| Shares Outstanding | | 493 | 480 | 296 |
| Market Capitalization | | 8,874 | 7,997 | — |
| Operating Lease Expense | | — | — | — |
