| Total Revenue | | 228 | 222 | 203 | |
| Cost of Goods Sold Incl. D&A | | 165 | 133 | 15 |
| Gross Profit | | 62 | 89 | 189 |
| Selling, General and Administrative Excl. Other | | 29 | 27 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -101 | -60 | 54 |
| Operating Income | | 134 | 122 | 110 |
| Interest Expense | | 115 | 46 | 39 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -74 | -4 | -1 |
| Net Income Before Taxes | | 91 | 79 | 71 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 91 | 79 | 71 |
| Net Income From Continuing Operations | | 91 | 79 | 71 |
| Net Income | | 91 | 79 | 71 |
| EPS (Recurring) | | 1.56 | 1.35 | 1.26 |
| EPS (Basic, Before Extraordinaries) | | 1.56 | 1.35 | 1.26 |
| EPS (Diluted) | | 1.55 | 1.35 | 1.25 |
| EBITDA | | 270 | 188 | 171 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.08 | 20.27 | — |
| Price To Sales Ratio | | 8.60 | 6.90 | — |
| Gross Margin | | 27.19 | 40.09 | 93.10 |
| Operating Margin | | 58.77 | 54.95 | 54.19 |
| Net Margin | | 39.91 | 35.59 | 34.98 |
| Shares Outstanding | | 60 | 56 | 54 |
| Market Capitalization | | 1,961 | 1,533 | — |
| Operating Lease Expense | | — | — | — |
