| Total Revenue | | 340 | 348 | 356 | |
| Cost of Goods Sold Incl. D&A | | 169 | 164 | 149 |
| Gross Profit | | 171 | 184 | 208 |
| Selling, General and Administrative Excl. Other | | 9 | 8 | 10 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 163 | 176 | 198 |
| Interest Expense | | 90 | 93 | 106 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -3 | 8 | -26 |
| Net Income Before Taxes | | 77 | 75 | 118 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 77 | 75 | 118 |
| Net Income From Continuing Operations | | 77 | 75 | 118 |
| Net Income | | 77 | 75 | 118 |
| EPS (Recurring) | | 1.40 | 1.38 | 2.19 |
| EPS (Basic, Before Extraordinaries) | | 1.40 | 1.38 | 2.19 |
| EPS (Diluted) | | 1.40 | 1.38 | 2.18 |
| EBITDA | | 244 | 244 | 299 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.24 | 18.08 | — |
| Price To Sales Ratio | | 4.72 | 3.87 | — |
| Gross Margin | | 50.29 | 52.87 | 58.43 |
| Operating Margin | | 47.94 | 50.57 | 55.62 |
| Net Margin | | 22.65 | 21.55 | 33.15 |
| Shares Outstanding | | 54 | 54 | 54 |
| Market Capitalization | | 1,606 | 1,347 | — |
| Operating Lease Expense | | — | — | — |
