| Total Revenue | | 3,235 | 3,205 | 2,614 | |
| Cost of Goods Sold Incl. D&A | | 1,762 | 1,520 | 1,885 |
| Gross Profit | | 1,473 | 1,686 | 728 |
| Selling, General and Administrative Excl. Other | | 71 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 813 | 1,144 | 495 |
| Operating Income | | 588 | 541 | 233 |
| Interest Expense | | 79 | 80 | 70 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -78 | -80 | -70 |
| Net Income Before Taxes | | 588 | 541 | 233 |
| Income Taxes | | 87 | 81 | 31 |
| Consolidated Net Income | | 500 | 460 | 200 |
| Net Income From Continuing Operations | | 500 | 460 | 202 |
| Net Income | | 500 | 460 | 200 |
| EPS (Recurring) | | 4.07 | 3.81 | 1.06 |
| EPS (Basic, Before Extraordinaries) | | 4.07 | 3.81 | 1.06 |
| EPS (Diluted) | | 3.93 | 3.65 | 1.04 |
| EBITDA | | 677 | 623 | 315 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.79 | 6.00 | — |
| Price To Sales Ratio | | 0.82 | 0.80 | — |
| Gross Margin | | 45.53 | 52.61 | 27.85 |
| Operating Margin | | 18.18 | 16.88 | 8.91 |
| Net Margin | | 15.46 | 14.35 | 7.65 |
| Shares Outstanding | | 117 | 117 | 167 |
| Market Capitalization | | 2,663 | 2,561 | — |
| Operating Lease Expense | | — | — | — |
