| Total Revenue | | 1,352 | 1,073 | 537 | |
| Cost of Goods Sold Incl. D&A | | 307 | 294 | 183 |
| Gross Profit | | 1,045 | 779 | 353 |
| Selling, General and Administrative Excl. Other | | 18 | 24 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 419 | 27 | 9 |
| Operating Income | | 609 | 729 | 331 |
| Interest Expense | | 377 | 321 | 183 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -85 | 0 | -183 |
| Net Income Before Taxes | | 425 | 729 | 331 |
| Income Taxes | | 2 | 8 | 11 |
| Consolidated Net Income | | 422 | 720 | 319 |
| Net Income From Continuing Operations | | 422 | 720 | 319 |
| Net Income | | 422 | 720 | 319 |
| EPS (Recurring) | | 1.83 | 1.76 | 1.52 |
| EPS (Basic, Before Extraordinaries) | | 1.83 | 1.76 | 1.52 |
| EPS (Diluted) | | 1.83 | 1.76 | 1.52 |
| EBITDA | | 693 | 729 | 514 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.83 | 8.26 | — |
| Price To Sales Ratio | | 3.66 | 5.54 | — |
| Gross Margin | | 77.29 | 72.60 | 65.74 |
| Operating Margin | | 45.04 | 67.94 | 61.64 |
| Net Margin | | 31.21 | 67.10 | 59.40 |
| Shares Outstanding | | 464 | 409 | 210 |
| Market Capitalization | | 4,946 | 5,947 | — |
| Operating Lease Expense | | — | — | — |
