| Total Revenue | | 280 | 340 | 329 | |
| Cost of Goods Sold Incl. D&A | | 114 | 220 | 250 |
| Gross Profit | | 168 | 120 | 79 |
| Selling, General and Administrative Excl. Other | | 8 | 7 | 7 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -13 | 12 | 12 |
| Operating Income | | 171 | 101 | 310 |
| Interest Expense | | 218 | 220 | 250 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 61 | 101 | 60 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 61 | 101 | 60 |
| Net Income From Continuing Operations | | 61 | 101 | 60 |
| Net Income | | 61 | 101 | 60 |
| EPS (Recurring) | | 0.86 | 1.32 | 0.65 |
| EPS (Basic, Before Extraordinaries) | | 0.86 | 1.32 | 0.65 |
| EPS (Diluted) | | 0.86 | 1.32 | 0.65 |
| EBITDA | | 172 | 321 | 310 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.30 | 6.37 | — |
| Price To Sales Ratio | | 2.49 | 1.63 | — |
| Gross Margin | | 60.00 | 35.29 | 24.01 |
| Operating Margin | | 61.07 | 29.71 | 94.22 |
| Net Margin | | 21.79 | 29.71 | 18.24 |
| Shares Outstanding | | 87 | 66 | 53 |
| Market Capitalization | | 696 | 555 | — |
| Operating Lease Expense | | — | — | — |
