| Total Revenue | | 1,535 | 1,521 | 1,768 | |
| Cost of Goods Sold Incl. D&A | | 576 | 352 | 119 |
| Gross Profit | | 960 | 1,169 | 1,649 |
| Selling, General and Administrative Excl. Other | | 29 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 37 | 79 | 560 |
| Operating Income | | 896 | 1,090 | 1,089 |
| Interest Expense | | 968 | 989 | 1,290 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -176 | -8 | -3 |
| Net Income Before Taxes | | 108 | 113 | -199 |
| Income Taxes | | 5 | 4 | 2 |
| Consolidated Net Income | | 104 | 110 | -204 |
| Net Income From Continuing Operations | | 104 | 110 | -202 |
| Net Income | | 104 | 110 | -204 |
| EPS (Recurring) | | 0.60 | 0.64 | -1.17 |
| EPS (Basic, Before Extraordinaries) | | 0.60 | 0.64 | -1.17 |
| EPS (Diluted) | | 0.60 | 0.64 | -1.17 |
| EBITDA | | 1,125 | 1,167 | 1,101 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 30.15 | 29.89 | — |
| Price To Sales Ratio | | 1.99 | 2.15 | — |
| Gross Margin | | 62.54 | 76.86 | 93.27 |
| Operating Margin | | 58.37 | 71.66 | 61.60 |
| Net Margin | | 6.78 | 7.23 | -11.54 |
| Shares Outstanding | | 169 | 171 | 174 |
| Market Capitalization | | 3,057 | 3,271 | — |
| Operating Lease Expense | | — | — | — |
