| Total Revenue | | 443 | 458 | 593 | |
| Cost of Goods Sold Incl. D&A | | 57 | 54 | 50 |
| Gross Profit | | 384 | 404 | 543 |
| Selling, General and Administrative Excl. Other | | 14 | 41 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 160 | 92 | 97 |
| Operating Income | | 212 | 272 | 446 |
| Interest Expense | | 311 | 323 | 413 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 4 | -1 | -2 |
| Net Income Before Taxes | | -102 | -51 | 35 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -98 | -47 | 36 |
| Net Income From Continuing Operations | | -102 | -50 | 34 |
| Net Income | | -98 | -47 | 36 |
| EPS (Recurring) | | -1.86 | -1.05 | 0.19 |
| EPS (Basic, Before Extraordinaries) | | -1.86 | -1.05 | 0.19 |
| EPS (Diluted) | | -1.86 | -1.05 | 0.19 |
| EBITDA | | 211 | 275 | 448 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.04 | 1.20 | — |
| Gross Margin | | 86.68 | 88.21 | 91.57 |
| Operating Margin | | 47.86 | 59.39 | 75.21 |
| Net Margin | | -22.12 | -10.26 | 6.07 |
| Shares Outstanding | | 65 | 67 | 69 |
| Market Capitalization | | 459 | 551 | — |
| Operating Lease Expense | | — | — | — |
