| Total Revenue | | 218 | 198 | 168 | |
| Cost of Goods Sold Incl. D&A | | 54 | 58 | 68 |
| Gross Profit | | 164 | 140 | 99 |
| Selling, General and Administrative Excl. Other | | 8 | 8 | 8 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 58 | -38 | 0 |
| Operating Income | | 97 | 170 | 92 |
| Interest Expense | | 91 | 88 | 68 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -3 | 10 | 0 |
| Net Income Before Taxes | | 53 | 72 | 92 |
| Income Taxes | | 1 | 2 | 3 |
| Consolidated Net Income | | 52 | 70 | 89 |
| Net Income From Continuing Operations | | 52 | 70 | 89 |
| Net Income | | 52 | 70 | 89 |
| EPS (Recurring) | | 0.71 | 1.02 | 1.68 |
| EPS (Basic, Before Extraordinaries) | | 0.71 | 1.02 | 1.68 |
| EPS (Diluted) | | 0.71 | 1.01 | 1.58 |
| EBITDA | | 104 | 165 | 95 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.42 | 12.37 | — |
| Price To Sales Ratio | | 3.57 | 4.29 | — |
| Gross Margin | | 75.23 | 70.71 | 58.93 |
| Operating Margin | | 44.50 | 85.86 | 54.76 |
| Net Margin | | 23.85 | 35.35 | 52.98 |
| Shares Outstanding | | 71 | 68 | 51 |
| Market Capitalization | | 777 | 849 | — |
| Operating Lease Expense | | — | — | — |
