| Total Revenue | | 70 | 145 | 120 | |
| Cost of Goods Sold Incl. D&A | | 23 | 18 | 22 |
| Gross Profit | | 49 | 126 | 99 |
| Selling, General and Administrative Excl. Other | | 13 | 2 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -16 | 44 | -10 |
| Operating Income | | 51 | 80 | 95 |
| Interest Expense | | 23 | 20 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 44 | 58 | 95 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 44 | 58 | 95 |
| Net Income From Continuing Operations | | 44 | 58 | 95 |
| Net Income | | 44 | 58 | 95 |
| EPS (Recurring) | | 1.88 | 2.56 | 4.34 |
| EPS (Basic, Before Extraordinaries) | | 1.88 | 2.56 | 4.34 |
| EPS (Diluted) | | 1.74 | 2.55 | 4.34 |
| EBITDA | | 51 | 122 | 97 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.74 | 8.58 | — |
| Price To Sales Ratio | | 6.14 | 3.32 | — |
| Gross Margin | | 70.00 | 86.90 | 82.50 |
| Operating Margin | | 72.86 | 55.17 | 79.17 |
| Net Margin | | 62.86 | 40.00 | 79.17 |
| Shares Outstanding | | 23 | 22 | 22 |
| Market Capitalization | | 430 | 481 | — |
| Operating Lease Expense | | — | — | — |
