| Total Revenue | | 6,525 | 3,630 | 2,895 | |
| Cost of Goods Sold Incl. D&A | | 2,526 | 918 | 1,608 |
| Gross Profit | | 3,999 | 2,712 | 1,287 |
| Selling, General and Administrative Excl. Other | | 486 | 0 | 247 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,516 | 1,551 | 204 |
| Operating Income | | 1,989 | 1,161 | 836 |
| Interest Expense | | 1,298 | 760 | 538 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -11 | 2 |
| Net Income Before Taxes | | 708 | 412 | 296 |
| Income Taxes | | 182 | 104 | 78 |
| Consolidated Net Income | | 527 | 308 | 218 |
| Net Income From Continuing Operations | | 526 | 308 | 218 |
| Net Income | | 527 | 308 | 218 |
| EPS (Recurring) | | 5.85 | 4.13 | 2.96 |
| EPS (Basic, Before Extraordinaries) | | 5.85 | 4.13 | 2.96 |
| EPS (Diluted) | | 5.55 | 3.87 | 2.72 |
| EBITDA | | 2,066 | 1,208 | 866 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.68 | 9.91 | — |
| Price To Sales Ratio | | 0.71 | 0.75 | — |
| Gross Margin | | 61.29 | 74.71 | 44.46 |
| Operating Margin | | 30.48 | 31.98 | 28.88 |
| Net Margin | | 8.08 | 8.48 | 7.53 |
| Shares Outstanding | | 71 | 71 | 80 |
| Market Capitalization | | 4,604 | 2,724 | — |
| Operating Lease Expense | | — | — | — |
