| Total Revenue | | 141 | 133 | 101 | |
| Cost of Goods Sold Incl. D&A | | 14 | 13 | 16 |
| Gross Profit | | 126 | 120 | 86 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2 | -28 | 6 |
| Operating Income | | 125 | 147 | 106 |
| Interest Expense | | 108 | 103 | 74 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 18 | 45 | 32 |
| Income Taxes | | 0 | 1 | 3 |
| Consolidated Net Income | | 16 | 44 | 29 |
| Net Income From Continuing Operations | | 16 | 44 | 29 |
| Net Income | | 16 | 44 | 29 |
| EPS (Recurring) | | 0.68 | 1.86 | 1.18 |
| EPS (Basic, Before Extraordinaries) | | 0.68 | 1.86 | 1.18 |
| EPS (Diluted) | | 0.64 | 1.80 | 1.17 |
| EBITDA | | 125 | 147 | 109 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 39.20 | 14.18 | — |
| Price To Sales Ratio | | 4.45 | 4.61 | — |
| Gross Margin | | 89.36 | 90.23 | 85.15 |
| Operating Margin | | 88.65 | 110.53 | 104.95 |
| Net Margin | | 11.35 | 33.08 | 28.71 |
| Shares Outstanding | | 25 | 24 | 24 |
| Market Capitalization | | 627 | 612 | — |
| Operating Lease Expense | | — | — | — |
