| Total Revenue | | 6,370 | 6,519 | 5,876 | |
| Cost of Goods Sold Incl. D&A | | 4,181 | 5,421 | 2,580 |
| Gross Profit | | 2,189 | 1,098 | 3,296 |
| Selling, General and Administrative Excl. Other | | 247 | 227 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,220 | 0 | 2,214 |
| Operating Income | | 722 | 871 | 1,082 |
| Interest Expense | | 2,488 | 2,500 | 1,988 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1,739 | -1,729 | -706 |
| Net Income Before Taxes | | -27 | 100 | -200 |
| Income Taxes | | -567 | -625 | -191 |
| Consolidated Net Income | | 192 | -19 | -218 |
| Net Income From Continuing Operations | | 539 | 724 | -9 |
| Net Income | | 192 | -19 | -218 |
| EPS (Recurring) | | 0.60 | -0.07 | -0.89 |
| EPS (Basic, Before Extraordinaries) | | 0.60 | -0.07 | -0.89 |
| EPS (Diluted) | | 0.60 | -0.07 | -0.89 |
| EBITDA | | 4,853 | 5,067 | 3,798 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.75 | — | — |
| Price To Sales Ratio | | 0.71 | 0.68 | — |
| Gross Margin | | 34.36 | 16.84 | 56.09 |
| Operating Margin | | 11.33 | 13.36 | 18.41 |
| Net Margin | | 3.01 | -0.29 | -3.71 |
| Shares Outstanding | | 303 | 287 | 285 |
| Market Capitalization | | 4,500 | 4,414 | — |
| Operating Lease Expense | | — | — | — |
