| Total Revenue | | 1,132 | 1,123 | 1,066 | |
| Cost of Goods Sold Incl. D&A | | 998 | 868 | 318 |
| Gross Profit | | 134 | 255 | 748 |
| Selling, General and Administrative Excl. Other | | 71 | 65 | 86 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -384 | -258 | 179 |
| Operating Income | | 447 | 449 | 483 |
| Interest Expense | | 61 | 114 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | 3 | 0 |
| Net Income Before Taxes | | 325 | 331 | 392 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 328 | 334 | 391 |
| Net Income From Continuing Operations | | 325 | 331 | 392 |
| Net Income | | 328 | 334 | 391 |
| EPS (Recurring) | | 1.42 | 1.46 | 1.73 |
| EPS (Basic, Before Extraordinaries) | | 1.42 | 1.46 | 1.73 |
| EPS (Diluted) | | 1.42 | 1.46 | 1.72 |
| EBITDA | | 707 | 704 | 689 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 28.61 | 24.69 | — |
| Price To Sales Ratio | | 8.18 | 7.35 | — |
| Gross Margin | | 11.84 | 22.71 | 70.17 |
| Operating Margin | | 39.49 | 39.98 | 45.31 |
| Net Margin | | 28.98 | 29.74 | 36.68 |
| Shares Outstanding | | 228 | 229 | 226 |
| Market Capitalization | | 9,261 | 8,255 | — |
| Operating Lease Expense | | — | — | — |
