| Total Revenue | | 710 | 710 | 702 | |
| Cost of Goods Sold Incl. D&A | | 240 | 142 | 141 |
| Gross Profit | | 468 | 569 | 560 |
| Selling, General and Administrative Excl. Other | | 30 | 62 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 42 | 42 | 143 |
| Operating Income | | 397 | 464 | 418 |
| Interest Expense | | 468 | 460 | 504 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -200 | -123 | 33 |
| Net Income Before Taxes | | 127 | 127 | -119 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 127 | 127 | -120 |
| Net Income From Continuing Operations | | 127 | 127 | -120 |
| Net Income | | 127 | 127 | -120 |
| EPS (Recurring) | | 0.80 | 0.81 | -0.97 |
| EPS (Basic, Before Extraordinaries) | | 0.80 | 0.81 | -0.97 |
| EPS (Diluted) | | 0.80 | 0.81 | -0.97 |
| EBITDA | | 609 | 598 | 396 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.54 | 11.95 | — |
| Price To Sales Ratio | | 2.12 | 1.90 | — |
| Gross Margin | | 65.92 | 80.14 | 79.77 |
| Operating Margin | | 55.92 | 65.35 | 59.54 |
| Net Margin | | 17.89 | 17.89 | -17.09 |
| Shares Outstanding | | 139 | 139 | 140 |
| Market Capitalization | | 1,505 | 1,346 | — |
| Operating Lease Expense | | — | — | — |
