| Total Revenue | | 680 | 485 | 1,263 | |
| Cost of Goods Sold Incl. D&A | | 572 | 327 | 785 |
| Gross Profit | | 105 | 157 | 478 |
| Selling, General and Administrative Excl. Other | | 17 | 0 | 74 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 52 | 74 | 2 |
| Operating Income | | 38 | 83 | 402 |
| Interest Expense | | 39 | 26 | 37 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -29 | -18 | -10 |
| Net Income Before Taxes | | 28 | 75 | 376 |
| Income Taxes | | -39 | 1 | 7 |
| Consolidated Net Income | | 466 | 474 | 359 |
| Net Income From Continuing Operations | | 68 | 74 | 369 |
| Net Income | | 466 | 474 | 359 |
| EPS (Recurring) | | 3.03 | 0.44 | 2.41 |
| EPS (Basic, Before Extraordinaries) | | 3.03 | 0.44 | 2.41 |
| EPS (Diluted) | | 3.02 | 0.44 | 2.39 |
| EBITDA | | 206 | 217 | 553 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.95 | 49.20 | — |
| Price To Sales Ratio | | 4.81 | 6.92 | — |
| Gross Margin | | 15.44 | 32.37 | 37.85 |
| Operating Margin | | 5.59 | 17.11 | 31.83 |
| Net Margin | | 68.53 | 97.73 | 28.42 |
| Shares Outstanding | | 156 | 155 | 149 |
| Market Capitalization | | 3,273 | 3,356 | — |
| Operating Lease Expense | | — | — | — |
