| Total Revenue | | 1,311 | 1,679 | 1,101 | |
| Cost of Goods Sold Incl. D&A | | 475 | 414 | 435 |
| Gross Profit | | 836 | 1,265 | 666 |
| Selling, General and Administrative Excl. Other | | 19 | 27 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 165 | 8 | 30 |
| Operating Income | | 651 | 1,230 | 607 |
| Interest Expense | | 559 | 596 | 435 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -11 | 0 |
| Net Income Before Taxes | | 372 | 642 | 607 |
| Income Taxes | | 12 | 15 | 12 |
| Consolidated Net Income | | 361 | 627 | 595 |
| Net Income From Continuing Operations | | 361 | 627 | 595 |
| Net Income | | 361 | 627 | 595 |
| EPS (Recurring) | | 0.70 | 1.24 | 1.53 |
| EPS (Basic, Before Extraordinaries) | | 0.70 | 1.24 | 1.53 |
| EPS (Diluted) | | 0.70 | 1.24 | 1.53 |
| EBITDA | | 659 | 1,240 | 607 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.53 | 10.02 | — |
| Price To Sales Ratio | | 4.14 | 3.75 | — |
| Gross Margin | | 63.77 | 75.34 | 60.49 |
| Operating Margin | | 49.66 | 73.26 | 55.13 |
| Net Margin | | 27.54 | 37.34 | 54.04 |
| Shares Outstanding | | 499 | 506 | 390 |
| Market Capitalization | | 5,424 | 6,290 | — |
| Operating Lease Expense | | — | — | — |
