| Total Revenue | | 2,314 | 2,142 | 1,439 | |
| Cost of Goods Sold Incl. D&A | | 1,147 | 1,130 | 1,025 |
| Gross Profit | | 1,168 | 1,012 | 414 |
| Selling, General and Administrative Excl. Other | | 145 | 151 | 158 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 60 | 74 | 86 |
| Operating Income | | 965 | 787 | 169 |
| Interest Expense | | 169 | 171 | 151 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -710 | -186 | 139 |
| Net Income Before Taxes | | 1,504 | 803 | -120 |
| Income Taxes | | 325 | 170 | -30 |
| Consolidated Net Income | | 1,179 | 633 | -90 |
| Net Income From Continuing Operations | | 1,179 | 633 | -90 |
| Net Income | | 1,179 | 633 | -90 |
| EPS (Recurring) | | 8.49 | 4.48 | -0.60 |
| EPS (Basic, Before Extraordinaries) | | 8.49 | 4.48 | -0.60 |
| EPS (Diluted) | | 7.27 | 3.98 | -0.60 |
| EBITDA | | 2,255 | 1,548 | 516 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.49 | 9.24 | — |
| Price To Sales Ratio | | 1.92 | 2.42 | — |
| Gross Margin | | 50.48 | 47.25 | 28.77 |
| Operating Margin | | 41.70 | 36.74 | 11.74 |
| Net Margin | | 50.95 | 29.55 | -6.25 |
| Shares Outstanding | | 136 | 141 | 151 |
| Market Capitalization | | 4,443 | 5,185 | — |
| Operating Lease Expense | | — | — | — |
