| Total Revenue | | 1,547 | 1,324 | 929 | |
| Cost of Goods Sold Incl. D&A | | 502 | 388 | 396 |
| Gross Profit | | 1,044 | 935 | 533 |
| Selling, General and Administrative Excl. Other | | 44 | 42 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 301 | 392 | 727 |
| Operating Income | | 700 | 501 | -237 |
| Interest Expense | | 51 | 49 | 60 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -107 | -91 | 25 |
| Net Income Before Taxes | | 755 | 543 | -317 |
| Income Taxes | | 161 | 115 | -56 |
| Consolidated Net Income | | 593 | 428 | -261 |
| Net Income From Continuing Operations | | 593 | 428 | -261 |
| Net Income | | 593 | 428 | -261 |
| EPS (Recurring) | | 29.54 | 21.74 | -14.72 |
| EPS (Basic, Before Extraordinaries) | | 29.54 | 21.74 | -14.72 |
| EPS (Diluted) | | 29.27 | 21.48 | -14.72 |
| EBITDA | | 1,121 | 896 | 64 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.49 | 9.68 | — |
| Price To Sales Ratio | | 1.97 | 2.83 | — |
| Gross Margin | | 67.49 | 70.62 | 57.37 |
| Operating Margin | | 45.25 | 37.84 | -25.51 |
| Net Margin | | 38.33 | 32.33 | -28.09 |
| Shares Outstanding | | 19 | 18 | 18 |
| Market Capitalization | | 3,053 | 3,744 | — |
| Operating Lease Expense | | — | — | — |
