| Total Revenue | | 222 | 246 | 164 | |
| Cost of Goods Sold Incl. D&A | | 49 | 14 | 55 |
| Gross Profit | | 172 | 232 | 109 |
| Selling, General and Administrative Excl. Other | | 24 | 24 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 11 | 19 | 18 |
| Operating Income | | 137 | 189 | 79 |
| Interest Expense | | 66 | 67 | 55 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 2 | 0 |
| Net Income Before Taxes | | 119 | 120 | 79 |
| Income Taxes | | 7 | 7 | 9 |
| Consolidated Net Income | | 113 | 113 | 71 |
| Net Income From Continuing Operations | | 113 | 113 | 71 |
| Net Income | | 113 | 113 | 71 |
| EPS (Recurring) | | 2.01 | 1.98 | 1.47 |
| EPS (Basic, Before Extraordinaries) | | 2.01 | 1.98 | 1.47 |
| EPS (Diluted) | | 1.90 | 1.90 | 1.47 |
| EBITDA | | 144 | 194 | 85 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.09 | 11.64 | — |
| Price To Sales Ratio | | 6.00 | 5.13 | — |
| Gross Margin | | 77.48 | 94.31 | 66.46 |
| Operating Margin | | 61.71 | 76.83 | 48.17 |
| Net Margin | | 50.90 | 45.93 | 43.29 |
| Shares Outstanding | | 58 | 57 | 47 |
| Market Capitalization | | 1,333 | 1,261 | — |
| Operating Lease Expense | | — | — | — |
