| Total Revenue | | 1,624 | 1,611 | 2,120 | |
| Cost of Goods Sold Incl. D&A | | 1,008 | 1,301 | 622 |
| Gross Profit | | 616 | 309 | 1,498 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 184 | -8 | 753 |
| Operating Income | | 432 | 317 | 745 |
| Interest Expense | | 308 | 337 | 388 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -332 | -525 | -61 |
| Net Income Before Taxes | | 455 | 506 | 418 |
| Income Taxes | | 58 | 65 | 102 |
| Consolidated Net Income | | 397 | 441 | 316 |
| Net Income From Continuing Operations | | 397 | 441 | 316 |
| Net Income | | 397 | 441 | 316 |
| EPS (Recurring) | | 1.90 | 2.12 | 1.52 |
| EPS (Basic, Before Extraordinaries) | | 1.90 | 2.12 | 1.52 |
| EPS (Diluted) | | 1.90 | 2.11 | 1.52 |
| EBITDA | | 995 | 1,094 | 1,052 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.88 | 13.02 | — |
| Price To Sales Ratio | | 4.59 | 3.55 | — |
| Gross Margin | | 37.93 | 19.18 | 70.66 |
| Operating Margin | | 26.60 | 19.68 | 35.14 |
| Net Margin | | 24.45 | 27.37 | 14.91 |
| Shares Outstanding | | 208 | 208 | 208 |
| Market Capitalization | | 7,461 | 5,714 | — |
| Operating Lease Expense | | — | — | — |
