| Total Revenue | | 309 | 263 | 210 | |
| Cost of Goods Sold Incl. D&A | | 126 | 65 | 13 |
| Gross Profit | | 183 | 197 | 197 |
| Selling, General and Administrative Excl. Other | | 25 | 32 | 27 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 15 | 39 | 77 |
| Operating Income | | 144 | 127 | 92 |
| Interest Expense | | 39 | 35 | 40 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -21 | -33 | -43 |
| Net Income Before Taxes | | 127 | 124 | 95 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 121 | 118 | 91 |
| Net Income From Continuing Operations | | 127 | 124 | 95 |
| Net Income | | 121 | 118 | 91 |
| EPS (Recurring) | | 2.58 | 2.55 | 2.07 |
| EPS (Basic, Before Extraordinaries) | | 2.58 | 2.55 | 2.07 |
| EPS (Diluted) | | 2.55 | 2.52 | 2.04 |
| EBITDA | | 205 | 197 | 172 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.26 | 13.64 | — |
| Price To Sales Ratio | | 5.77 | 6.01 | — |
| Gross Margin | | 59.22 | 74.90 | 93.81 |
| Operating Margin | | 46.60 | 48.29 | 43.81 |
| Net Margin | | 39.16 | 44.87 | 43.33 |
| Shares Outstanding | | 49 | 46 | 44 |
| Market Capitalization | | 1,782 | 1,581 | — |
| Operating Lease Expense | | — | — | — |
