| Total Revenue | | 573 | 204 | 369 | |
| Cost of Goods Sold Incl. D&A | | 252 | 90 | 162 |
| Gross Profit | | 322 | 114 | 208 |
| Selling, General and Administrative Excl. Other | | 29 | 11 | 17 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -4 | -3 | 0 |
| Operating Income | | 299 | 107 | 191 |
| Interest Expense | | 227 | 85 | 140 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -5 | -2 | -3 |
| Net Income Before Taxes | | 108 | 53 | 55 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 247 | 54 | 192 |
| Net Income From Continuing Operations | | 108 | 53 | 55 |
| Net Income | | 247 | 54 | 192 |
| EPS (Recurring) | | 4.23 | 0.91 | 2.60 |
| EPS (Basic, Before Extraordinaries) | | 4.23 | 0.91 | 2.60 |
| EPS (Diluted) | | 4.23 | 0.91 | 2.60 |
| EBITDA | | 448 | 165 | 296 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.74 | 24.74 | — |
| Price To Sales Ratio | | 2.06 | 6.51 | — |
| Gross Margin | | 56.20 | 55.88 | 56.37 |
| Operating Margin | | 52.18 | 52.45 | 51.76 |
| Net Margin | | 43.11 | 26.47 | 52.03 |
| Shares Outstanding | | 59 | 59 | 56 |
| Market Capitalization | | 1,182 | 1,328 | — |
| Operating Lease Expense | | — | — | — |
