| Total Revenue | | 585 | 675 | 282 | |
| Cost of Goods Sold Incl. D&A | | 76 | 106 | 0 |
| Gross Profit | | 509 | 568 | 282 |
| Selling, General and Administrative Excl. Other | | -4 | 13 | 66 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 110 | 140 | 100 |
| Operating Income | | 403 | 415 | 116 |
| Interest Expense | | 320 | 305 | 280 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -29 | -44 | 116 |
| Net Income Before Taxes | | 224 | 155 | 149 |
| Income Taxes | | 4 | 4 | 1 |
| Consolidated Net Income | | 214 | 147 | 146 |
| Net Income From Continuing Operations | | 219 | 151 | 148 |
| Net Income | | 214 | 147 | 146 |
| EPS (Recurring) | | 1.66 | 1.19 | 1.36 |
| EPS (Basic, Before Extraordinaries) | | 1.66 | 1.19 | 1.36 |
| EPS (Diluted) | | 1.66 | 1.19 | 1.36 |
| EBITDA | | 432 | 459 | 0 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.10 | 11.41 | — |
| Price To Sales Ratio | | 2.80 | 1.99 | — |
| Gross Margin | | 87.01 | 84.15 | 100.00 |
| Operating Margin | | 68.89 | 61.48 | 41.13 |
| Net Margin | | 36.58 | 21.78 | 51.77 |
| Shares Outstanding | | 122 | 99 | 87 |
| Market Capitalization | | 1,640 | 1,344 | — |
| Operating Lease Expense | | — | — | — |
