| Total Revenue | | 1,143 | 922 | 594 | |
| Cost of Goods Sold Incl. D&A | | 498 | 387 | 343 |
| Gross Profit | | 645 | 535 | 251 |
| Selling, General and Administrative Excl. Other | | 55 | 49 | 31 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 28 | 32 | 15 |
| Operating Income | | 561 | 454 | 205 |
| Interest Expense | | 34 | 30 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 284 | 372 | 118 |
| Net Income Before Taxes | | 243 | 52 | 52 |
| Income Taxes | | 154 | 131 | 83 |
| Consolidated Net Income | | 89 | -79 | -30 |
| Net Income From Continuing Operations | | 89 | -79 | -30 |
| Net Income | | 89 | -79 | -30 |
| EPS (Recurring) | | 1.11 | -0.97 | -0.42 |
| EPS (Basic, Before Extraordinaries) | | 1.11 | -0.97 | -0.42 |
| EPS (Diluted) | | 1.09 | -0.96 | -0.42 |
| EBITDA | | 370 | 153 | 150 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 58.29 | — | — |
| Price To Sales Ratio | | 4.56 | 4.48 | — |
| Gross Margin | | 56.43 | 58.03 | 42.26 |
| Operating Margin | | 49.08 | 49.24 | 34.51 |
| Net Margin | | 7.79 | -8.57 | -5.05 |
| Shares Outstanding | | 82 | 82 | 72 |
| Market Capitalization | | 5,210 | 4,134 | — |
| Operating Lease Expense | | — | — | — |
