| Total Revenue | | 286 | 242 | 192 | |
| Cost of Goods Sold Incl. D&A | | 87 | 60 | 114 |
| Gross Profit | | 199 | 183 | 79 |
| Selling, General and Administrative Excl. Other | | 5 | 8 | 10 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 58 | -64 | 0 |
| Operating Income | | 135 | 238 | 68 |
| Interest Expense | | 113 | 112 | 114 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 4 | 0 |
| Net Income Before Taxes | | 78 | 123 | 68 |
| Income Taxes | | 4 | 4 | 5 |
| Consolidated Net Income | | 74 | 119 | 63 |
| Net Income From Continuing Operations | | 74 | 119 | 63 |
| Net Income | | 74 | 119 | 63 |
| EPS (Recurring) | | 0.64 | 1.03 | 0.55 |
| EPS (Basic, Before Extraordinaries) | | 0.64 | 1.03 | 0.55 |
| EPS (Diluted) | | 0.64 | 1.03 | 0.55 |
| EBITDA | | 181 | 235 | 68 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.55 | 9.01 | — |
| Price To Sales Ratio | | 3.68 | 4.45 | — |
| Gross Margin | | 69.58 | 75.62 | 41.15 |
| Operating Margin | | 47.20 | 98.35 | 35.42 |
| Net Margin | | 25.87 | 49.17 | 32.81 |
| Shares Outstanding | | 113 | 116 | 115 |
| Market Capitalization | | 1,052 | 1,076 | — |
| Operating Lease Expense | | — | — | — |
