| Total Revenue | | 1,265 | 1,042 | 1,265 | |
| Cost of Goods Sold Incl. D&A | | 684 | 808 | 683 |
| Gross Profit | | 583 | 234 | 583 |
| Selling, General and Administrative Excl. Other | | 71 | 94 | 71 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 129 | 0 | 129 |
| Operating Income | | 382 | 141 | 383 |
| Interest Expense | | 97 | 71 | 97 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 42 | -15 | 42 |
| Net Income Before Taxes | | 304 | 84 | 305 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 304 | 84 | 305 |
| Net Income From Continuing Operations | | 304 | 84 | 305 |
| Net Income | | 304 | 84 | 305 |
| EPS (Recurring) | | 2.92 | 0.73 | 2.85 |
| EPS (Basic, Before Extraordinaries) | | 2.92 | 0.73 | 2.85 |
| EPS (Diluted) | | 2.87 | 0.73 | 2.80 |
| EBITDA | | 505 | 324 | 505 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.99 | 26.33 | — |
| Price To Sales Ratio | | 2.41 | 2.12 | — |
| Gross Margin | | 46.09 | 22.46 | 46.09 |
| Operating Margin | | 30.20 | 13.53 | 30.28 |
| Net Margin | | 24.03 | 8.06 | 24.11 |
| Shares Outstanding | | 118 | 115 | 109 |
| Market Capitalization | | 3,046 | 2,210 | — |
| Operating Lease Expense | | — | — | — |
