| Total Revenue | | 2,406 | 1,611 | 795 | |
| Cost of Goods Sold Incl. D&A | | 1,885 | 1,200 | 685 |
| Gross Profit | | 521 | 412 | 109 |
| Selling, General and Administrative Excl. Other | | 189 | 168 | 22 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 130 | 0 | 130 |
| Operating Income | | 201 | 244 | -43 |
| Interest Expense | | 617 | 210 | 138 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -224 | -267 | 43 |
| Net Income Before Taxes | | 78 | 301 | -224 |
| Income Taxes | | -177 | -41 | -137 |
| Consolidated Net Income | | 254 | 342 | -88 |
| Net Income From Continuing Operations | | 258 | 342 | -87 |
| Net Income | | 254 | 342 | -88 |
| EPS (Recurring) | | 2.87 | 4.67 | -1.87 |
| EPS (Basic, Before Extraordinaries) | | 2.87 | 4.67 | -1.87 |
| EPS (Diluted) | | 2.79 | 4.58 | -1.86 |
| EBITDA | | 1,094 | 924 | 170 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.66 | 3.16 | — |
| Price To Sales Ratio | | 0.39 | 0.66 | — |
| Gross Margin | | 21.65 | 25.57 | 13.71 |
| Operating Margin | | 8.35 | 15.15 | -5.41 |
| Net Margin | | 10.56 | 21.23 | -11.07 |
| Shares Outstanding | | 73 | 73 | 47 |
| Market Capitalization | | 949 | 1,057 | — |
| Operating Lease Expense | | — | — | — |
