| Total Revenue | | 3,793 | 3,154 | 2,671 | |
| Cost of Goods Sold Incl. D&A | | 2,082 | 2,149 | 1,446 |
| Gross Profit | | 1,712 | 1,005 | 1,225 |
| Selling, General and Administrative Excl. Other | | 295 | 161 | 138 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,168 | 22 | 11 |
| Operating Income | | 247 | 822 | 1,076 |
| Interest Expense | | 502 | 173 | 141 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -442 | -181 | -31 |
| Net Income Before Taxes | | 188 | 830 | 966 |
| Income Taxes | | 57 | 182 | 196 |
| Consolidated Net Income | | 131 | 648 | 770 |
| Net Income From Continuing Operations | | 131 | 648 | 770 |
| Net Income | | 131 | 648 | 770 |
| EPS (Recurring) | | 1.15 | 5.65 | 6.71 |
| EPS (Basic, Before Extraordinaries) | | 1.15 | 5.65 | 6.71 |
| EPS (Diluted) | | 1.15 | 5.64 | 6.67 |
| EBITDA | | 2,059 | 2,210 | 1,916 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.60 | 3.32 | — |
| Price To Sales Ratio | | 0.82 | 0.68 | — |
| Gross Margin | | 45.14 | 31.86 | 45.86 |
| Operating Margin | | 6.51 | 26.06 | 40.28 |
| Net Margin | | 3.45 | 20.55 | 28.83 |
| Shares Outstanding | | 115 | 115 | 115 |
| Market Capitalization | | 3,121 | 2,151 | — |
| Operating Lease Expense | | — | — | — |
