| Total Revenue | | 761 | 871 | 611 | |
| Cost of Goods Sold Incl. D&A | | 189 | 161 | 112 |
| Gross Profit | | 573 | 710 | 499 |
| Selling, General and Administrative Excl. Other | | 17 | 22 | 16 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 122 | 0 | 0 |
| Operating Income | | 434 | 687 | 482 |
| Interest Expense | | 266 | 281 | 203 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 4 | 0 | 4 |
| Net Income Before Taxes | | 204 | 376 | 274 |
| Income Taxes | | 0 | 0 | 1 |
| Consolidated Net Income | | 204 | 376 | 274 |
| Net Income From Continuing Operations | | 204 | 376 | 274 |
| Net Income | | 204 | 376 | 274 |
| EPS (Recurring) | | 0.77 | 1.42 | 1.36 |
| EPS (Basic, Before Extraordinaries) | | 0.77 | 1.42 | 1.36 |
| EPS (Diluted) | | 0.77 | 1.42 | 1.36 |
| EBITDA | | 430 | 687 | 478 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.04 | 9.64 | — |
| Price To Sales Ratio | | 4.27 | 4.18 | — |
| Gross Margin | | 75.30 | 81.52 | 81.67 |
| Operating Margin | | 57.03 | 78.87 | 78.89 |
| Net Margin | | 26.81 | 43.17 | 44.84 |
| Shares Outstanding | | 263 | 266 | 201 |
| Market Capitalization | | 3,248 | 3,642 | — |
| Operating Lease Expense | | — | — | — |
