| Total Revenue | | 2,388 | 2,320 | 2,698 | |
| Cost of Goods Sold Incl. D&A | | 1,262 | 1,474 | 2,149 |
| Gross Profit | | 1,125 | 845 | 837 |
| Selling, General and Administrative Excl. Other | | 9 | 14 | 92 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 617 | 385 | 277 |
| Operating Income | | 500 | 446 | 467 |
| Interest Expense | | 300 | 364 | 375 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -21 | 11 | 5 |
| Net Income Before Taxes | | 215 | 177 | -62 |
| Income Taxes | | 208 | 187 | 37 |
| Consolidated Net Income | | -26 | -1,381 | 20 |
| Net Income From Continuing Operations | | 9 | -10 | 20 |
| Net Income | | -26 | -1,381 | 20 |
| EPS (Recurring) | | 0.04 | 0.16 | 0.03 |
| EPS (Basic, Before Extraordinaries) | | 0.04 | 0.16 | 0.03 |
| EPS (Diluted) | | 0.05 | 0.15 | 0.03 |
| EBITDA | | 835 | 831 | 817 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 510.20 | — | — |
| Price To Sales Ratio | | 8.20 | — | — |
| Gross Margin | | 47.11 | 36.42 | 31.02 |
| Operating Margin | | 20.94 | 19.22 | 17.31 |
| Net Margin | | -1.09 | -59.53 | 0.74 |
| Shares Outstanding | | 768 | 734 | 689 |
| Market Capitalization | | 19,592 | — | — |
| Operating Lease Expense | | — | — | — |
