| Total Revenue | | 133 | 159 | 114 | |
| Cost of Goods Sold Incl. D&A | | 35 | 44 | 22 |
| Gross Profit | | 99 | 116 | 91 |
| Selling, General and Administrative Excl. Other | | 7 | 5 | 7 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -5 | -11 | 2 |
| Operating Income | | 97 | 121 | 82 |
| Interest Expense | | 33 | 29 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 1 | 0 |
| Net Income Before Taxes | | 87 | 89 | 82 |
| Income Taxes | | 4 | 6 | 4 |
| Consolidated Net Income | | 82 | 82 | 78 |
| Net Income From Continuing Operations | | 82 | 82 | 78 |
| Net Income | | 82 | 82 | 78 |
| EPS (Recurring) | | 2.28 | 2.32 | 2.40 |
| EPS (Basic, Before Extraordinaries) | | 2.28 | 2.32 | 2.40 |
| EPS (Diluted) | | 2.28 | 2.32 | 2.40 |
| EBITDA | | 98 | 120 | 82 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.05 | 8.32 | — |
| Price To Sales Ratio | | 5.24 | 4.25 | — |
| Gross Margin | | 74.44 | 72.96 | 79.82 |
| Operating Margin | | 72.93 | 76.10 | 71.93 |
| Net Margin | | 61.65 | 51.57 | 68.42 |
| Shares Outstanding | | 38 | 35 | 33 |
| Market Capitalization | | 697 | 676 | — |
| Operating Lease Expense | | — | — | — |
