| Total Revenue | | 2,929 | 2,235 | 1,167 | |
| Cost of Goods Sold Incl. D&A | | 1,861 | 1,409 | 0 |
| Gross Profit | | 1,068 | 825 | 1,167 |
| Selling, General and Administrative Excl. Other | | 492 | 352 | 105 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 114 | 0 | 455 |
| Operating Income | | 461 | 474 | 607 |
| Interest Expense | | 681 | 603 | 489 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1,310 | -1,297 | 42 |
| Net Income Before Taxes | | 1,090 | 1,168 | 76 |
| Income Taxes | | -130 | -136 | -18 |
| Consolidated Net Income | | 1,187 | 1,305 | 93 |
| Net Income From Continuing Operations | | 1,222 | 1,305 | 93 |
| Net Income | | 1,187 | 1,305 | 93 |
| EPS (Recurring) | | 5.63 | 6.61 | 0.64 |
| EPS (Basic, Before Extraordinaries) | | 5.63 | 6.61 | 0.64 |
| EPS (Diluted) | | 3.28 | 4.87 | 0.64 |
| EBITDA | | 2,648 | 2,438 | 879 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 3.55 | 1.44 | — |
| Price To Sales Ratio | | 1.00 | 0.59 | — |
| Gross Margin | | 36.46 | 36.91 | 100.00 |
| Operating Margin | | 15.74 | 21.21 | 52.01 |
| Net Margin | | 40.53 | 58.39 | 7.97 |
| Shares Outstanding | | 252 | 189 | 148 |
| Market Capitalization | | 2,933 | 1,325 | — |
| Operating Lease Expense | | — | — | — |
