| Total Revenue | | 54 | 52 | 58 | |
| Cost of Goods Sold Incl. D&A | | 12 | 19 | 11 |
| Gross Profit | | 44 | 34 | 47 |
| Selling, General and Administrative Excl. Other | | 13 | 12 | 16 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 7 | -1 | 5 |
| Operating Income | | 24 | 23 | 26 |
| Interest Expense | | 13 | 10 | 19 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -62 | -19 | -55 |
| Net Income Before Taxes | | 72 | 32 | 61 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 71 | 32 | 60 |
| Net Income From Continuing Operations | | 72 | 32 | 61 |
| Net Income | | 71 | 32 | 60 |
| EPS (Recurring) | | 1.43 | 0.71 | 1.19 |
| EPS (Basic, Before Extraordinaries) | | 1.43 | 0.71 | 1.19 |
| EPS (Diluted) | | 1.22 | 0.62 | 1.06 |
| EBITDA | | 91 | 46 | 86 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.00 | 15.63 | — |
| Price To Sales Ratio | | 8.13 | 8.20 | — |
| Gross Margin | | 81.48 | 65.38 | 81.03 |
| Operating Margin | | 44.44 | 44.23 | 44.83 |
| Net Margin | | 131.48 | 61.54 | 103.45 |
| Shares Outstanding | | 45 | 44 | 48 |
| Market Capitalization | | 439 | 426 | — |
| Operating Lease Expense | | — | — | — |
