| Total Revenue | | 2,288 | 1,849 | 1,514 | |
| Cost of Goods Sold Incl. D&A | | 1,420 | 1,387 | 1,210 |
| Gross Profit | | 867 | 462 | 304 |
| Selling, General and Administrative Excl. Other | | 19 | 16 | 51 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 22 | 6 | 15 |
| Operating Income | | 826 | 440 | 238 |
| Interest Expense | | 165 | 182 | 95 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 148 | 124 | -487 |
| Net Income Before Taxes | | 512 | 134 | 630 |
| Income Taxes | | 269 | 153 | 291 |
| Consolidated Net Income | | 611 | 225 | 339 |
| Net Income From Continuing Operations | | 244 | -19 | 339 |
| Net Income | | 611 | 225 | 339 |
| EPS (Recurring) | | 0.81 | 0.36 | 0.81 |
| EPS (Basic, Before Extraordinaries) | | 0.81 | 0.36 | 0.81 |
| EPS (Diluted) | | 0.80 | 0.36 | 0.68 |
| EBITDA | | 1,223 | 843 | 948 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.14 | 39.00 | — |
| Price To Sales Ratio | | 3.62 | 4.78 | — |
| Gross Margin | | 37.89 | 24.99 | 20.08 |
| Operating Margin | | 36.10 | 23.80 | 15.72 |
| Net Margin | | 26.70 | 12.17 | 22.39 |
| Shares Outstanding | | 789 | 630 | 400 |
| Market Capitalization | | 8,292 | 8,845 | — |
| Operating Lease Expense | | — | — | — |
