| Total Revenue | | 1,297 | 1,076 | 344 | |
| Cost of Goods Sold Incl. D&A | | 605 | 552 | 126 |
| Gross Profit | | 692 | 524 | 218 |
| Selling, General and Administrative Excl. Other | | 52 | 56 | 22 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 0 | 35 |
| Operating Income | | 616 | 467 | 160 |
| Interest Expense | | 47 | 28 | 6 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 121 | 174 | -22 |
| Net Income Before Taxes | | 449 | 265 | 176 |
| Income Taxes | | 196 | 157 | 87 |
| Consolidated Net Income | | 251 | 109 | 89 |
| Net Income From Continuing Operations | | 251 | 109 | 89 |
| Net Income | | 251 | 109 | 89 |
| EPS (Recurring) | | 0.76 | 0.33 | 0.28 |
| EPS (Basic, Before Extraordinaries) | | 0.76 | 0.33 | 0.28 |
| EPS (Diluted) | | 0.67 | 0.31 | 0.27 |
| EBITDA | | 673 | 445 | 224 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.49 | 43.45 | — |
| Price To Sales Ratio | | 2.75 | 4.12 | — |
| Gross Margin | | 53.35 | 48.70 | 63.37 |
| Operating Margin | | 47.49 | 43.40 | 46.51 |
| Net Margin | | 19.35 | 10.13 | 25.87 |
| Shares Outstanding | | 344 | 329 | 319 |
| Market Capitalization | | 3,571 | 4,432 | — |
| Operating Lease Expense | | — | — | — |