| Total Revenue | | 6,295 | 6,904 | 8,427 | |
| Cost of Goods Sold Incl. D&A | | 5,607 | 5,747 | 5,656 |
| Gross Profit | | 687 | 1,157 | 2,772 |
| Selling, General and Administrative Excl. Other | | 331 | 313 | 287 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -25 | 0 | 0 |
| Operating Income | | 380 | 844 | 2,485 |
| Interest Expense | | 479 | 475 | 468 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -286 | -290 | -194 |
| Net Income Before Taxes | | 179 | 659 | 2,205 |
| Income Taxes | | 81 | 177 | 51 |
| Consolidated Net Income | | 98 | 479 | 2,148 |
| Net Income From Continuing Operations | | 99 | 482 | 2,154 |
| Net Income | | 98 | 479 | 2,148 |
| EPS (Recurring) | | 0.82 | 3.98 | 17.84 |
| EPS (Basic, Before Extraordinaries) | | 0.82 | 3.98 | 17.84 |
| EPS (Diluted) | | 0.82 | 3.98 | 17.82 |
| EBITDA | | 1,954 | 2,420 | 3,822 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.68 | 5.33 | — |
| Price To Sales Ratio | | 0.46 | 0.37 | — |
| Gross Margin | | 10.91 | 16.76 | 32.89 |
| Operating Margin | | 6.04 | 12.22 | 29.49 |
| Net Margin | | 1.56 | 6.94 | 25.49 |
| Shares Outstanding | | 120 | 120 | 120 |
| Market Capitalization | | 2,921 | 2,548 | — |
| Operating Lease Expense | | — | — | — |
