| Total Revenue | | 2,005 | 1,908 | 1,254 | |
| Cost of Goods Sold Incl. D&A | | 996 | 1,497 | 1,384 |
| Gross Profit | | 1,011 | 412 | -130 |
| Selling, General and Administrative Excl. Other | | 63 | 49 | 39 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 516 | 0 | 0 |
| Operating Income | | 431 | 363 | -169 |
| Interest Expense | | 115 | 223 | 211 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -575 | -369 | -11 |
| Net Income Before Taxes | | 891 | 509 | -368 |
| Income Taxes | | 220 | 89 | -149 |
| Consolidated Net Income | | 653 | 396 | -219 |
| Net Income From Continuing Operations | | 672 | 420 | -219 |
| Net Income | | 653 | 396 | -219 |
| EPS (Recurring) | | 2.16 | 1.36 | -0.76 |
| EPS (Basic, Before Extraordinaries) | | 2.16 | 1.36 | -0.76 |
| EPS (Diluted) | | 2.13 | 1.35 | -0.76 |
| EBITDA | | 1,622 | 1,373 | 638 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.15 | 17.17 | — |
| Price To Sales Ratio | | 1.90 | 3.54 | — |
| Gross Margin | | 50.42 | 21.59 | -10.37 |
| Operating Margin | | 21.50 | 19.03 | -13.48 |
| Net Margin | | 32.57 | 20.75 | -17.46 |
| Shares Outstanding | | 291 | 291 | 287 |
| Market Capitalization | | 3,812 | 6,745 | — |
| Operating Lease Expense | | — | — | — |
