| Total Revenue | | 4,654 | 4,376 | 3,568 | |
| Cost of Goods Sold Incl. D&A | | 3,294 | 3,142 | 2,218 |
| Gross Profit | | 1,360 | 1,234 | 1,350 |
| Selling, General and Administrative Excl. Other | | 592 | 564 | 480 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 5 | 0 | 0 |
| Operating Income | | 763 | 670 | 870 |
| Interest Expense | | 482 | 416 | 260 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 175 | 253 | 127 |
| Net Income Before Taxes | | -14 | 1 | 291 |
| Income Taxes | | -9 | 0 | 80 |
| Consolidated Net Income | | -5 | 1 | 211 |
| Net Income From Continuing Operations | | -5 | 1 | 211 |
| Net Income | | -5 | 1 | 211 |
| EPS (Recurring) | | -0.27 | 0.03 | 7.43 |
| EPS (Basic, Before Extraordinaries) | | -0.27 | 0.03 | 7.43 |
| EPS (Diluted) | | -0.27 | 0.03 | 7.40 |
| EBITDA | | 1,095 | 1,497 | 870 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 4,636.88 | — |
| Price To Sales Ratio | | 1.10 | 1.05 | — |
| Gross Margin | | 29.22 | 28.20 | 37.84 |
| Operating Margin | | 16.39 | 15.31 | 24.38 |
| Net Margin | | -0.11 | 0.02 | 5.91 |
| Shares Outstanding | | 33 | 31 | 28 |
| Market Capitalization | | 5,119 | 4,600 | — |
| Operating Lease Expense | | — | — | — |
