| Total Revenue | | 1,469 | 1,022 | 806 | |
| Cost of Goods Sold Incl. D&A | | 959 | 659 | 488 |
| Gross Profit | | 510 | 363 | 319 |
| Selling, General and Administrative Excl. Other | | 69 | 91 | 70 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -2 | -31 | 33 |
| Operating Income | | 443 | 302 | 215 |
| Interest Expense | | 224 | 52 | 63 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -366 | -172 | -3 |
| Net Income Before Taxes | | 575 | 422 | 156 |
| Income Taxes | | 65 | 93 | 89 |
| Consolidated Net Income | | 328 | 322 | 54 |
| Net Income From Continuing Operations | | 335 | 329 | 67 |
| Net Income | | 328 | 322 | 54 |
| EPS (Recurring) | | 3.38 | 2.15 | 0.36 |
| EPS (Basic, Before Extraordinaries) | | 3.38 | 2.15 | 0.36 |
| EPS (Diluted) | | 3.38 | 2.15 | 0.36 |
| EBITDA | | 948 | 626 | 343 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.64 | 8.16 | — |
| Price To Sales Ratio | | 1.60 | 2.57 | — |
| Gross Margin | | 34.72 | 35.52 | 39.58 |
| Operating Margin | | 30.16 | 29.55 | 26.67 |
| Net Margin | | 22.33 | 31.51 | 6.70 |
| Shares Outstanding | | 150 | 150 | 150 |
| Market Capitalization | | 2,351 | 2,625 | — |
| Operating Lease Expense | | — | — | — |