| Total Revenue | | 7,083 | 7,147 | 9,111 | |
| Cost of Goods Sold Incl. D&A | | 3,316 | 3,089 | 4,303 |
| Gross Profit | | 3,767 | 4,058 | 4,808 |
| Selling, General and Administrative Excl. Other | | 622 | 0 | 1,322 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 612 | 1,385 | 0 |
| Operating Income | | 2,533 | 2,673 | 3,486 |
| Interest Expense | | 3,416 | 3,530 | 4,764 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -936 | -709 | 430 |
| Net Income Before Taxes | | 53 | -148 | -1,708 |
| Income Taxes | | 274 | 157 | 289 |
| Consolidated Net Income | | -345 | -361 | -510 |
| Net Income From Continuing Operations | | -221 | -305 | -1,997 |
| Net Income | | -345 | -361 | -510 |
| EPS (Recurring) | | -0.91 | -0.92 | -1.58 |
| EPS (Basic, Before Extraordinaries) | | -0.91 | -0.92 | -1.58 |
| EPS (Diluted) | | -0.91 | -0.92 | -1.58 |
| EBITDA | | 3,745 | 3,652 | 3,474 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.91 | 0.82 | — |
| Gross Margin | | 53.18 | 56.78 | 52.77 |
| Operating Margin | | 35.76 | 37.40 | 38.26 |
| Net Margin | | -4.87 | -5.05 | -5.60 |
| Shares Outstanding | | 420 | 410 | 351 |
| Market Capitalization | | 6,430 | 5,855 | — |
| Operating Lease Expense | | — | — | — |
