| Total Revenue | | 482 | 392 | 393 | |
| Cost of Goods Sold Incl. D&A | | 206 | 167 | 170 |
| Gross Profit | | 275 | 224 | 224 |
| Selling, General and Administrative Excl. Other | | 19 | 20 | 20 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 18 | 42 | 41 |
| Operating Income | | 239 | 163 | 163 |
| Interest Expense | | 41 | 42 | 54 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 6 | 40 | 0 |
| Net Income Before Taxes | | 198 | 123 | 109 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 198 | 123 | 109 |
| Net Income From Continuing Operations | | 198 | 123 | 109 |
| Net Income | | 198 | 123 | 109 |
| EPS (Recurring) | | 5.66 | 3.77 | 3.38 |
| EPS (Basic, Before Extraordinaries) | | 5.66 | 3.77 | 3.38 |
| EPS (Diluted) | | 5.66 | 3.77 | 3.38 |
| EBITDA | | 275 | 164 | 204 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.27 | 8.98 | — |
| Price To Sales Ratio | | 4.14 | 2.85 | — |
| Gross Margin | | 57.05 | 57.14 | 57.00 |
| Operating Margin | | 49.59 | 41.58 | 41.48 |
| Net Margin | | 41.08 | 31.38 | 27.74 |
| Shares Outstanding | | 38 | 33 | 32 |
| Market Capitalization | | 1,994 | 1,117 | — |
| Operating Lease Expense | | — | — | — |
