| Total Revenue | | 1,405 | 1,745 | 505 | |
| Cost of Goods Sold Incl. D&A | | 504 | 146 | 124 |
| Gross Profit | | 901 | 1,599 | 380 |
| Selling, General and Administrative Excl. Other | | 33 | 77 | 47 |
| Research and Development | | 0 | 2 | 2 |
| Other Operating Expense | | 145 | 142 | 0 |
| Operating Income | | 723 | 1,378 | 331 |
| Interest Expense | | 968 | 870 | 715 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 330 | 414 | 331 |
| Net Income Before Taxes | | 127 | 94 | 143 |
| Income Taxes | | -16 | -34 | 18 |
| Consolidated Net Income | | 143 | 128 | 161 |
| Net Income From Continuing Operations | | 143 | 128 | 161 |
| Net Income | | 143 | 128 | 161 |
| EPS (Recurring) | | 1.16 | 0.99 | 1.37 |
| EPS (Basic, Before Extraordinaries) | | 1.16 | 0.99 | 1.37 |
| EPS (Diluted) | | 1.16 | 0.99 | 1.37 |
| EBITDA | | 662 | 94 | 1,028 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.84 | 12.68 | — |
| Price To Sales Ratio | | 0.63 | 0.63 | — |
| Gross Margin | | 64.13 | 91.63 | 75.25 |
| Operating Margin | | 51.46 | 78.97 | 65.54 |
| Net Margin | | 10.18 | 7.34 | 31.88 |
| Shares Outstanding | | 87 | 87 | 87 |
| Market Capitalization | | 892 | 1,092 | — |
| Operating Lease Expense | | — | — | — |
