| Total Revenue | | 598 | 340 | 811 | |
| Cost of Goods Sold Incl. D&A | | 275 | 22 | 526 |
| Gross Profit | | 322 | 318 | 285 |
| Selling, General and Administrative Excl. Other | | 54 | 55 | 68 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 37 | 36 | 11 |
| Operating Income | | 231 | 227 | 206 |
| Interest Expense | | 489 | 497 | 526 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 231 | 227 | 206 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 231 | 227 | 206 |
| Net Income From Continuing Operations | | 231 | 227 | 206 |
| Net Income | | 231 | 227 | 206 |
| EPS (Recurring) | | 6.02 | 6.11 | 5.60 |
| EPS (Basic, Before Extraordinaries) | | 6.02 | 6.11 | 5.60 |
| EPS (Diluted) | | 6.02 | 6.11 | 5.60 |
| EBITDA | | 235 | 227 | 209 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.00 | 7.30 | — |
| Price To Sales Ratio | | 4.33 | 4.85 | — |
| Gross Margin | | 53.85 | 93.53 | 35.14 |
| Operating Margin | | 38.63 | 66.76 | 25.40 |
| Net Margin | | 38.63 | 66.76 | 25.40 |
| Shares Outstanding | | 43 | 37 | 37 |
| Market Capitalization | | 2,588 | 1,650 | — |
| Operating Lease Expense | | — | — | — |
