| Total Revenue | | 175 | 138 | 209 | |
| Cost of Goods Sold Incl. D&A | | 80 | 185 | 91 |
| Gross Profit | | 94 | -46 | 118 |
| Selling, General and Administrative Excl. Other | | 35 | 34 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 62 | -51 | 86 |
| Operating Income | | -2 | -29 | -2 |
| Interest Expense | | 64 | 59 | 70 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -66 | -73 | 36 |
| Net Income Before Taxes | | 0 | -16 | -107 |
| Income Taxes | | -57 | -58 | -11 |
| Consolidated Net Income | | 555 | 547 | -102 |
| Net Income From Continuing Operations | | 57 | 42 | -96 |
| Net Income | | 555 | 547 | -102 |
| EPS (Recurring) | | 3.95 | 3.95 | -0.74 |
| EPS (Basic, Before Extraordinaries) | | 3.95 | 3.95 | -0.74 |
| EPS (Diluted) | | 3.87 | 3.87 | -0.74 |
| EBITDA | | 126 | 102 | 49 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 0.75 | 1.53 | — |
| Price To Sales Ratio | | 2.29 | 5.94 | — |
| Gross Margin | | 53.71 | -33.33 | 56.46 |
| Operating Margin | | -1.14 | -21.01 | -0.96 |
| Net Margin | | 317.14 | 396.38 | -48.80 |
| Shares Outstanding | | 138 | 138 | 138 |
| Market Capitalization | | 400 | 820 | — |
| Operating Lease Expense | | — | — | — |
