| Total Revenue | | 284 | 300 | 186 | |
| Cost of Goods Sold Incl. D&A | | 61 | 38 | 129 |
| Gross Profit | | 223 | 261 | 58 |
| Selling, General and Administrative Excl. Other | | 7 | 8 | 10 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 88 | 102 | -10 |
| Operating Income | | 129 | 151 | 58 |
| Interest Expense | | 110 | 116 | 129 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 51 | 35 | 58 |
| Income Taxes | | 0 | 1 | 0 |
| Consolidated Net Income | | 50 | 34 | 58 |
| Net Income From Continuing Operations | | 50 | 34 | 58 |
| Net Income | | 50 | 34 | 58 |
| EPS (Recurring) | | 0.57 | 0.39 | 0.72 |
| EPS (Basic, Before Extraordinaries) | | 0.57 | 0.39 | 0.72 |
| EPS (Diluted) | | 0.57 | 0.39 | 0.72 |
| EBITDA | | 129 | 151 | 58 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.33 | 33.46 | — |
| Price To Sales Ratio | | 3.59 | 3.74 | — |
| Gross Margin | | 78.52 | 87.00 | 31.18 |
| Operating Margin | | 45.42 | 50.33 | 31.18 |
| Net Margin | | 17.61 | 11.33 | 31.18 |
| Shares Outstanding | | 88 | 86 | 80 |
| Market Capitalization | | 1,020 | 1,122 | — |
| Operating Lease Expense | | — | — | — |
