| Total Revenue | | 636 | 821 | 258 | |
| Cost of Goods Sold Incl. D&A | | 309 | 42 | 0 |
| Gross Profit | | 327 | 779 | 258 |
| Selling, General and Administrative Excl. Other | | 87 | 30 | 65 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 110 | -16 | 193 |
| Operating Income | | 131 | 765 | 0 |
| Interest Expense | | 577 | 555 | 496 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -176 | -23 | -672 |
| Net Income Before Taxes | | 18 | 233 | 176 |
| Income Taxes | | -2 | 2 | 0 |
| Consolidated Net Income | | 18 | 230 | 176 |
| Net Income From Continuing Operations | | 18 | 230 | 176 |
| Net Income | | 18 | 230 | 176 |
| EPS (Recurring) | | -0.53 | 2.80 | 1.12 |
| EPS (Basic, Before Extraordinaries) | | -0.53 | 2.80 | 1.12 |
| EPS (Diluted) | | -0.54 | 2.75 | 1.10 |
| EBITDA | | 325 | 795 | 673 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 9.21 | — |
| Price To Sales Ratio | | 3.32 | 2.53 | — |
| Gross Margin | | 51.42 | 94.88 | 100.00 |
| Operating Margin | | 20.60 | 93.18 | 0.00 |
| Net Margin | | 2.83 | 28.01 | 68.22 |
| Shares Outstanding | | 84 | 82 | 81 |
| Market Capitalization | | 2,112 | 2,076 | — |
| Operating Lease Expense | | — | — | — |
