| Total Revenue | | 3,638 | 3,732 | 3,490 | |
| Cost of Goods Sold Incl. D&A | | 1,329 | 1,357 | 1,312 |
| Gross Profit | | 2,308 | 2,375 | 2,178 |
| Selling, General and Administrative Excl. Other | | 82 | 80 | 71 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 1 | 0 |
| Operating Income | | 2,226 | 2,293 | 2,107 |
| Interest Expense | | 1,192 | 1,175 | 1,065 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 329 | 40 | 677 |
| Net Income Before Taxes | | 348 | 1,104 | 416 |
| Income Taxes | | 375 | 392 | 347 |
| Consolidated Net Income | | -746 | -245 | -579 |
| Net Income From Continuing Operations | | -27 | 712 | 69 |
| Net Income | | -746 | -245 | -579 |
| EPS (Recurring) | | -6.15 | -2.06 | -5.11 |
| EPS (Basic, Before Extraordinaries) | | -6.15 | -2.06 | -5.11 |
| EPS (Diluted) | | -6.15 | -2.06 | -5.11 |
| EBITDA | | 3,448 | 2,933 | 2,168 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.45 | 1.45 | — |
| Gross Margin | | 63.44 | 63.64 | 62.41 |
| Operating Margin | | 61.19 | 61.44 | 60.37 |
| Net Margin | | -20.51 | -6.56 | -16.59 |
| Shares Outstanding | | 133 | 119 | 119 |
| Market Capitalization | | 5,268 | 5,403 | — |
| Operating Lease Expense | | — | — | — |
