| Total Revenue | | 2,567 | 2,070 | 1,054 | |
| Cost of Goods Sold Incl. D&A | | 1,262 | 1,256 | 639 |
| Gross Profit | | 1,304 | 813 | 415 |
| Selling, General and Administrative Excl. Other | | 89 | 57 | 107 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 182 | 6 | 144 |
| Operating Income | | 1,034 | 751 | 164 |
| Interest Expense | | 14 | 31 | 51 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 39 | 37 | -20 |
| Net Income Before Taxes | | 980 | 683 | 126 |
| Income Taxes | | 181 | 97 | 67 |
| Consolidated Net Income | | 800 | 586 | 59 |
| Net Income From Continuing Operations | | 800 | 586 | 59 |
| Net Income | | 800 | 586 | 59 |
| EPS (Recurring) | | 1.25 | 0.92 | 0.15 |
| EPS (Basic, Before Extraordinaries) | | 1.25 | 0.92 | 0.15 |
| EPS (Diluted) | | 1.23 | 0.90 | 0.15 |
| EBITDA | | 1,318 | 986 | 326 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.24 | 19.81 | — |
| Price To Sales Ratio | | 4.33 | 5.47 | — |
| Gross Margin | | 50.80 | 39.28 | 39.37 |
| Operating Margin | | 40.28 | 36.28 | 15.56 |
| Net Margin | | 31.16 | 28.31 | 5.60 |
| Shares Outstanding | | 635 | 635 | 394 |
| Market Capitalization | | 11,119 | 11,322 | — |
| Operating Lease Expense | | — | — | — |
