| Total Revenue | | 1,895 | 1,658 | 996 | |
| Cost of Goods Sold Incl. D&A | | 836 | 1,066 | 644 |
| Gross Profit | | 1,058 | 593 | 351 |
| Selling, General and Administrative Excl. Other | | 133 | 108 | 63 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 205 | 6 | 611 |
| Operating Income | | 719 | 478 | -322 |
| Interest Expense | | 12 | 15 | 13 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 21 | 13 | -17 |
| Net Income Before Taxes | | 689 | 450 | -319 |
| Income Taxes | | 131 | 82 | 33 |
| Consolidated Net Income | | 230 | 403 | -261 |
| Net Income From Continuing Operations | | 558 | 369 | -353 |
| Net Income | | 230 | 403 | -261 |
| EPS (Recurring) | | 1.15 | 1.95 | -1.29 |
| EPS (Basic, Before Extraordinaries) | | 1.15 | 1.95 | -1.29 |
| EPS (Diluted) | | 1.06 | 1.85 | -1.29 |
| EBITDA | | 814 | 674 | -176 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.20 | 11.85 | — |
| Price To Sales Ratio | | 3.36 | 2.68 | — |
| Gross Margin | | 55.83 | 35.77 | 35.24 |
| Operating Margin | | 37.94 | 28.83 | -32.33 |
| Net Margin | | 12.14 | 24.31 | -26.20 |
| Shares Outstanding | | 206 | 203 | 202 |
| Market Capitalization | | 6,376 | 4,450 | — |
| Operating Lease Expense | | — | — | — |
