| Total Revenue | | 219 | 249 | 209 | |
| Cost of Goods Sold Incl. D&A | | 70 | 65 | 86 |
| Gross Profit | | 149 | 184 | 124 |
| Selling, General and Administrative Excl. Other | | 20 | 8 | 10 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -5 | -36 | 0 |
| Operating Income | | 134 | 212 | 114 |
| Interest Expense | | 84 | 85 | 86 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 21 | 0 |
| Net Income Before Taxes | | 93 | 106 | 114 |
| Income Taxes | | 3 | 4 | 3 |
| Consolidated Net Income | | 90 | 102 | 110 |
| Net Income From Continuing Operations | | 90 | 102 | 110 |
| Net Income | | 90 | 102 | 110 |
| EPS (Recurring) | | 0.85 | 0.97 | 1.04 |
| EPS (Basic, Before Extraordinaries) | | 0.85 | 0.97 | 1.04 |
| EPS (Diluted) | | 0.85 | 0.97 | 1.04 |
| EBITDA | | 136 | 191 | 114 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.75 | 9.46 | — |
| Price To Sales Ratio | | 3.97 | 3.87 | — |
| Gross Margin | | 68.04 | 73.90 | 59.33 |
| Operating Margin | | 61.19 | 85.14 | 54.55 |
| Net Margin | | 41.10 | 40.96 | 52.63 |
| Shares Outstanding | | 105 | 105 | 106 |
| Market Capitalization | | 870 | 964 | — |
| Operating Lease Expense | | — | — | — |
