| Total Revenue | | 1,573 | 1,423 | 930 | |
| Cost of Goods Sold Incl. D&A | | 772 | 801 | 732 |
| Gross Profit | | 801 | 622 | 198 |
| Selling, General and Administrative Excl. Other | | 62 | 58 | 45 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 42 | 28 | 47 |
| Operating Income | | 699 | 537 | 106 |
| Interest Expense | | 36 | 42 | 50 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | 16 | -10 |
| Net Income Before Taxes | | 650 | 479 | 66 |
| Income Taxes | | 193 | 157 | 30 |
| Consolidated Net Income | | 274 | 322 | 36 |
| Net Income From Continuing Operations | | 458 | 322 | 36 |
| Net Income | | 274 | 322 | 36 |
| EPS (Recurring) | | 0.41 | 0.49 | 0.06 |
| EPS (Basic, Before Extraordinaries) | | 0.41 | 0.49 | 0.06 |
| EPS (Diluted) | | 0.41 | 0.49 | 0.06 |
| EBITDA | | 846 | 686 | 313 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 38.93 | 39.16 | — |
| Price To Sales Ratio | | 6.80 | 8.79 | — |
| Gross Margin | | 50.92 | 43.71 | 21.29 |
| Operating Margin | | 44.44 | 37.74 | 11.40 |
| Net Margin | | 17.42 | 22.63 | 3.87 |
| Shares Outstanding | | 670 | 652 | 621 |
| Market Capitalization | | 10,693 | 12,512 | — |
| Operating Lease Expense | | — | — | — |
