| Total Revenue | | 399 | 392 | 511 | |
| Cost of Goods Sold Incl. D&A | | 115 | 111 | 116 |
| Gross Profit | | 284 | 282 | 395 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 41 | 38 | 63 |
| Operating Income | | 243 | 243 | 332 |
| Interest Expense | | 182 | 175 | 222 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | 1 | 0 |
| Net Income Before Taxes | | 60 | 67 | 111 |
| Income Taxes | | 6 | 3 | 3 |
| Consolidated Net Income | | 55 | 64 | 108 |
| Net Income From Continuing Operations | | 55 | 64 | 107 |
| Net Income | | 55 | 64 | 108 |
| EPS (Recurring) | | 0.44 | 0.51 | 0.86 |
| EPS (Basic, Before Extraordinaries) | | 0.44 | 0.51 | 0.86 |
| EPS (Diluted) | | 0.44 | 0.51 | 0.86 |
| EBITDA | | 276 | 275 | 366 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.18 | 21.55 | — |
| Price To Sales Ratio | | 3.20 | 3.50 | — |
| Gross Margin | | 71.18 | 71.94 | 77.30 |
| Operating Margin | | 60.90 | 61.99 | 64.97 |
| Net Margin | | 13.78 | 16.33 | 21.14 |
| Shares Outstanding | | 125 | 125 | 126 |
| Market Capitalization | | 1,275 | 1,374 | — |
| Operating Lease Expense | | — | — | — |
