| Total Revenue | | 197 | 236 | 182 | |
| Cost of Goods Sold Incl. D&A | | 55 | 37 | 58 |
| Gross Profit | | 144 | 199 | 124 |
| Selling, General and Administrative Excl. Other | | 3 | 4 | 4 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 10 | 23 | -13 |
| Operating Income | | 129 | 172 | 133 |
| Interest Expense | | 76 | 76 | 58 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 89 | 95 | 133 |
| Income Taxes | | 0 | 2 | 1 |
| Consolidated Net Income | | 89 | 94 | 132 |
| Net Income From Continuing Operations | | 89 | 94 | 132 |
| Net Income | | 89 | 94 | 132 |
| EPS (Recurring) | | 1.28 | 1.33 | 2.07 |
| EPS (Basic, Before Extraordinaries) | | 1.28 | 1.33 | 2.07 |
| EPS (Diluted) | | 1.28 | 1.33 | 2.07 |
| EBITDA | | 129 | 172 | 133 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.80 | 10.77 | — |
| Price To Sales Ratio | | 4.70 | 4.25 | — |
| Gross Margin | | 73.10 | 84.32 | 68.13 |
| Operating Margin | | 65.48 | 72.88 | 73.08 |
| Net Margin | | 45.18 | 39.83 | 72.53 |
| Shares Outstanding | | 67 | 70 | 64 |
| Market Capitalization | | 926 | 1,002 | — |
| Operating Lease Expense | | — | — | — |
