| Total Revenue | | 2,128 | 2,172 | 2,111 | |
| Cost of Goods Sold Incl. D&A | | 1,299 | 1,751 | 1,844 |
| Gross Profit | | 830 | 421 | 266 |
| Selling, General and Administrative Excl. Other | | 74 | 97 | 94 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 326 | 49 | 36 |
| Operating Income | | 429 | 276 | 136 |
| Interest Expense | | 54 | 48 | 34 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -54 | -48 | -34 |
| Net Income Before Taxes | | 429 | 276 | 136 |
| Income Taxes | | 53 | 50 | 23 |
| Consolidated Net Income | | 377 | 226 | 113 |
| Net Income From Continuing Operations | | 377 | 226 | 113 |
| Net Income | | 377 | 226 | 113 |
| EPS (Recurring) | | 3.77 | 2.12 | 0.98 |
| EPS (Basic, Before Extraordinaries) | | 3.77 | 2.12 | 0.98 |
| EPS (Diluted) | | 3.74 | 2.11 | 0.98 |
| EBITDA | | 480 | 304 | 156 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.13 | — | — |
| Price To Sales Ratio | | 1.00 | — | — |
| Gross Margin | | 39.00 | 19.38 | 12.60 |
| Operating Margin | | 20.16 | 12.71 | 6.44 |
| Net Margin | | 17.72 | 10.41 | 5.35 |
| Shares Outstanding | | 93 | 106 | 115 |
| Market Capitalization | | 2,133 | — | — |
| Operating Lease Expense | | — | — | — |
