| Total Revenue | | 206 | 254 | 307 | |
| Cost of Goods Sold Incl. D&A | | 43 | 47 | 44 |
| Gross Profit | | 164 | 206 | 263 |
| Selling, General and Administrative Excl. Other | | 10 | 10 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 5 |
| Operating Income | | 154 | 197 | 247 |
| Interest Expense | | 43 | 47 | 44 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | -291 |
| Net Income Before Taxes | | 154 | 197 | 247 |
| Income Taxes | | 4 | 8 | 4 |
| Consolidated Net Income | | 150 | 188 | 243 |
| Net Income From Continuing Operations | | 150 | 188 | 243 |
| Net Income | | 150 | 188 | 243 |
| EPS (Recurring) | | 0.76 | 0.95 | 1.23 |
| EPS (Basic, Before Extraordinaries) | | 0.76 | 0.95 | 1.23 |
| EPS (Diluted) | | 0.76 | 0.95 | 1.23 |
| EBITDA | | 154 | 197 | 539 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.29 | — | — |
| Price To Sales Ratio | | 6.02 | — | — |
| Gross Margin | | 79.61 | 81.10 | 85.67 |
| Operating Margin | | 74.76 | 77.56 | 80.46 |
| Net Margin | | 72.82 | 74.02 | 79.15 |
| Shares Outstanding | | 197 | 198 | 198 |
| Market Capitalization | | 1,241 | — | — |
| Operating Lease Expense | | — | — | — |
