| Total Revenue | | 1,951 | 1,666 | 940 | |
| Cost of Goods Sold Incl. D&A | | 1,253 | 1,184 | 378 |
| Gross Profit | | 699 | 482 | 562 |
| Selling, General and Administrative Excl. Other | | 147 | 140 | 76 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 26 | -28 | -516 |
| Operating Income | | 525 | 370 | 1,002 |
| Interest Expense | | 453 | 379 | 146 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -299 | -158 | 633 |
| Net Income Before Taxes | | 481 | 149 | 873 |
| Income Taxes | | 13 | 10 | 2 |
| Consolidated Net Income | | 486 | 161 | 871 |
| Net Income From Continuing Operations | | 467 | 139 | 871 |
| Net Income | | 486 | 161 | 871 |
| EPS (Recurring) | | 1.70 | 0.73 | 4.44 |
| EPS (Basic, Before Extraordinaries) | | 1.70 | 0.73 | 4.44 |
| EPS (Diluted) | | 1.70 | 0.73 | 4.44 |
| EBITDA | | 960 | 916 | 534 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.48 | 13.22 | — |
| Price To Sales Ratio | | 2.14 | 1.33 | — |
| Gross Margin | | 35.83 | 28.93 | 59.79 |
| Operating Margin | | 26.91 | 22.21 | 106.60 |
| Net Margin | | 24.91 | 9.66 | 92.66 |
| Shares Outstanding | | 290 | 229 | 196 |
| Market Capitalization | | 4,182 | 2,210 | — |
| Operating Lease Expense | | — | — | — |
