| Total Revenue | | 985 | 843 | 952 | |
| Cost of Goods Sold Incl. D&A | | 442 | 487 | 473 |
| Gross Profit | | 543 | 357 | 478 |
| Selling, General and Administrative Excl. Other | | 46 | 50 | 53 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | -30 |
| Operating Income | | 496 | 306 | 455 |
| Interest Expense | | 395 | 43 | 50 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -442 | -45 | -10 |
| Net Income Before Taxes | | 546 | 309 | 416 |
| Income Taxes | | 0 | 0 | -1 |
| Consolidated Net Income | | 547 | 309 | 417 |
| Net Income From Continuing Operations | | 547 | 309 | 417 |
| Net Income | | 547 | 309 | 417 |
| EPS (Recurring) | | 11.05 | 6.27 | 8.46 |
| EPS (Basic, Before Extraordinaries) | | 11.05 | 6.27 | 8.46 |
| EPS (Diluted) | | 10.98 | 6.23 | 8.39 |
| EBITDA | | 1,104 | 515 | 615 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.69 | 7.79 | — |
| Price To Sales Ratio | | 4.20 | 2.82 | — |
| Gross Margin | | 55.13 | 42.35 | 50.21 |
| Operating Margin | | 50.36 | 36.30 | 47.79 |
| Net Margin | | 55.53 | 36.65 | 43.80 |
| Shares Outstanding | | 49 | 49 | 49 |
| Market Capitalization | | 4,140 | 2,379 | — |
| Operating Lease Expense | | — | — | — |
