| Total Revenue | | 765 | 606 | 846 | |
| Cost of Goods Sold Incl. D&A | | 92 | 13 | -38 |
| Gross Profit | | 673 | 593 | 884 |
| Selling, General and Administrative Excl. Other | | 66 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 168 | 177 | -67 |
| Operating Income | | 437 | 416 | 951 |
| Interest Expense | | 454 | 491 | 608 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 314 | 370 | -1 |
| Net Income Before Taxes | | -331 | -445 | 345 |
| Income Taxes | | 13 | 9 | 47 |
| Consolidated Net Income | | -343 | -454 | 298 |
| Net Income From Continuing Operations | | -343 | -454 | 298 |
| Net Income | | -343 | -454 | 298 |
| EPS (Recurring) | | -3.82 | -4.36 | 2.41 |
| EPS (Basic, Before Extraordinaries) | | -3.82 | -4.36 | 2.41 |
| EPS (Diluted) | | -3.82 | -4.36 | 2.37 |
| EBITDA | | 129 | 46 | 953 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.74 | 1.80 | — |
| Gross Margin | | 87.97 | 97.85 | 104.49 |
| Operating Margin | | 57.12 | 68.65 | 112.41 |
| Net Margin | | -44.84 | -74.92 | 35.22 |
| Shares Outstanding | | 108 | 104 | 104 |
| Market Capitalization | | 1,331 | 1,092 | — |
| Operating Lease Expense | | — | — | — |
