| Total Revenue | | 716 | 875 | 280 | |
| Cost of Goods Sold Incl. D&A | | 275 | 33 | 35 |
| Gross Profit | | 441 | 842 | 244 |
| Selling, General and Administrative Excl. Other | | 98 | 42 | 132 |
| Research and Development | | 0 | 0 | 1 |
| Other Operating Expense | | 73 | 110 | 0 |
| Operating Income | | 270 | 690 | 112 |
| Interest Expense | | 524 | 514 | 521 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 60 | 0 | 112 |
| Net Income Before Taxes | | 134 | 176 | 120 |
| Income Taxes | | 0 | -1 | 0 |
| Consolidated Net Income | | 134 | 177 | 119 |
| Net Income From Continuing Operations | | 134 | 177 | 119 |
| Net Income | | 134 | 177 | 119 |
| EPS (Recurring) | | 1.09 | 1.71 | 0.83 |
| EPS (Basic, Before Extraordinaries) | | 1.09 | 1.71 | 0.83 |
| EPS (Diluted) | | 1.07 | 1.68 | 0.82 |
| EBITDA | | 214 | 690 | 0 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.50 | 15.00 | — |
| Price To Sales Ratio | | 3.65 | 3.00 | — |
| Gross Margin | | 61.59 | 96.23 | 87.14 |
| Operating Margin | | 37.71 | 78.86 | 40.00 |
| Net Margin | | 18.72 | 20.23 | 42.50 |
| Shares Outstanding | | 104 | 104 | 103 |
| Market Capitalization | | 2,616 | 2,621 | — |
| Operating Lease Expense | | — | — | — |
