| Total Revenue | | 112 | 71 | 90 | |
| Cost of Goods Sold Incl. D&A | | 47 | 58 | 28 |
| Gross Profit | | 65 | 14 | 62 |
| Selling, General and Administrative Excl. Other | | 30 | 6 | 8 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -98 | -218 | -12 |
| Operating Income | | 133 | 226 | 65 |
| Interest Expense | | 38 | 41 | 28 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 195 | 185 | 65 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 195 | 185 | 65 |
| Net Income From Continuing Operations | | 195 | 185 | 65 |
| Net Income | | 195 | 185 | 65 |
| EPS (Recurring) | | 4.69 | 4.77 | 1.78 |
| EPS (Basic, Before Extraordinaries) | | 4.69 | 4.77 | 1.78 |
| EPS (Diluted) | | 4.69 | 4.77 | 1.78 |
| EBITDA | | 133 | 226 | 65 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 3.15 | 2.98 | — |
| Price To Sales Ratio | | 5.28 | 7.80 | — |
| Gross Margin | | 58.04 | 19.72 | 68.89 |
| Operating Margin | | 118.75 | 318.31 | 72.22 |
| Net Margin | | 174.11 | 260.56 | 72.22 |
| Shares Outstanding | | 40 | 39 | 37 |
| Market Capitalization | | 591 | 554 | — |
| Operating Lease Expense | | — | — | — |
