| Total Revenue | | 1,006 | 994 | 857 | |
| Cost of Goods Sold Incl. D&A | | 427 | 730 | 281 |
| Gross Profit | | 580 | 263 | 576 |
| Selling, General and Administrative Excl. Other | | 41 | 40 | 37 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 314 | 0 | 365 |
| Operating Income | | 225 | 223 | 174 |
| Interest Expense | | 167 | 159 | 122 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 104 | 182 | 5 |
| Net Income Before Taxes | | -4 | 41 | 47 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -5 | 41 | 46 |
| Net Income From Continuing Operations | | -4 | 41 | 47 |
| Net Income | | -5 | 41 | 46 |
| EPS (Recurring) | | -0.03 | 0.24 | 0.30 |
| EPS (Basic, Before Extraordinaries) | | -0.03 | 0.24 | 0.30 |
| EPS (Diluted) | | -0.03 | 0.24 | 0.30 |
| EBITDA | | 543 | 457 | 534 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 107.42 | — |
| Price To Sales Ratio | | 4.67 | 4.36 | — |
| Gross Margin | | 57.65 | 26.46 | 67.21 |
| Operating Margin | | 22.37 | 22.43 | 20.30 |
| Net Margin | | -0.50 | 4.12 | 5.37 |
| Shares Outstanding | | 166 | 168 | 153 |
| Market Capitalization | | 4,694 | 4,331 | — |
| Operating Lease Expense | | — | — | — |
