| Total Revenue | | 1,426 | 1,386 | 1,252 | |
| Cost of Goods Sold Incl. D&A | | 939 | 764 | 1,026 |
| Gross Profit | | 486 | 622 | 226 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 323 | 474 | 149 |
| Operating Income | | 164 | 148 | 77 |
| Interest Expense | | 11 | 11 | 7 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -11 | -7 |
| Net Income Before Taxes | | 164 | 148 | 77 |
| Income Taxes | | 33 | 30 | 15 |
| Consolidated Net Income | | 130 | 118 | 62 |
| Net Income From Continuing Operations | | 130 | 118 | 62 |
| Net Income | | 130 | 118 | 62 |
| EPS (Recurring) | | 5.07 | 4.48 | 2.45 |
| EPS (Basic, Before Extraordinaries) | | 5.07 | 4.48 | 2.45 |
| EPS (Diluted) | | 4.96 | 4.48 | 2.39 |
| EBITDA | | 187 | 170 | 95 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.74 | 8.11 | — |
| Price To Sales Ratio | | 0.88 | 0.68 | — |
| Gross Margin | | 34.08 | 44.88 | 18.05 |
| Operating Margin | | 11.50 | 10.68 | 6.15 |
| Net Margin | | 9.12 | 8.51 | 4.95 |
| Shares Outstanding | | 26 | 26 | 25 |
| Market Capitalization | | 1,256 | 945 | — |
| Operating Lease Expense | | — | — | — |
