| Total Revenue | | 696 | 534 | 318 | |
| Cost of Goods Sold Incl. D&A | | 0 | 0 | 0 |
| Gross Profit | | 696 | 534 | 318 |
| Selling, General and Administrative Excl. Other | | 43 | 0 | 35 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -248 | -205 | -145 |
| Operating Income | | 900 | 738 | 428 |
| Interest Expense | | 520 | 419 | 314 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 139 | 0 | 0 |
| Net Income Before Taxes | | 241 | 319 | 114 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 241 | 319 | 114 |
| Net Income From Continuing Operations | | 241 | 319 | 114 |
| Net Income | | 241 | 319 | 114 |
| EPS (Recurring) | | 1.71 | 2.49 | 1.50 |
| EPS (Basic, Before Extraordinaries) | | 1.71 | 2.49 | 1.50 |
| EPS (Diluted) | | 1.69 | 2.47 | 1.49 |
| EBITDA | | 769 | 740 | 429 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.73 | 5.67 | — |
| Price To Sales Ratio | | 3.75 | 3.25 | — |
| Gross Margin | | 100.00 | 100.00 | 100.00 |
| Operating Margin | | 129.31 | 138.20 | 134.59 |
| Net Margin | | 34.63 | 59.74 | 35.85 |
| Shares Outstanding | | 200 | 124 | 71 |
| Market Capitalization | | 2,612 | 1,737 | — |
| Operating Lease Expense | | — | — | — |
