| Total Revenue | | 197 | 239 | 213 | |
| Cost of Goods Sold Incl. D&A | | 77 | 55 | 75 |
| Gross Profit | | 120 | 184 | 138 |
| Selling, General and Administrative Excl. Other | | 12 | 0 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 11 | 3 | 0 |
| Operating Income | | 99 | 181 | 124 |
| Interest Expense | | 82 | 81 | 75 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -2 | 0 |
| Net Income Before Taxes | | 78 | 103 | 124 |
| Income Taxes | | 4 | 4 | 4 |
| Consolidated Net Income | | 74 | 99 | 119 |
| Net Income From Continuing Operations | | 74 | 99 | 119 |
| Net Income | | 74 | 99 | 119 |
| EPS (Recurring) | | 1.14 | 1.52 | 1.85 |
| EPS (Basic, Before Extraordinaries) | | 1.14 | 1.52 | 1.85 |
| EPS (Diluted) | | 1.14 | 1.52 | 1.85 |
| EBITDA | | 99 | 183 | 124 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.85 | 9.15 | — |
| Price To Sales Ratio | | 4.08 | 3.78 | — |
| Gross Margin | | 60.91 | 76.99 | 64.79 |
| Operating Margin | | 50.25 | 75.73 | 58.22 |
| Net Margin | | 37.56 | 41.42 | 55.87 |
| Shares Outstanding | | 65 | 65 | 65 |
| Market Capitalization | | 804 | 904 | — |
| Operating Lease Expense | | — | — | — |
