| Total Revenue | | 399 | 473 | 413 | |
| Cost of Goods Sold Incl. D&A | | 23 | 36 | 21 |
| Gross Profit | | 377 | 437 | 392 |
| Selling, General and Administrative Excl. Other | | 2 | 0 | 8 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2 | -14 | -14 |
| Operating Income | | 372 | 451 | 398 |
| Interest Expense | | 329 | 404 | 343 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | -3 | 0 |
| Net Income Before Taxes | | 35 | 50 | 56 |
| Income Taxes | | 1 | 1 | 0 |
| Consolidated Net Income | | 33 | 49 | 56 |
| Net Income From Continuing Operations | | 33 | 49 | 56 |
| Net Income | | 33 | 49 | 56 |
| EPS (Recurring) | | 0.40 | 0.88 | 1.23 |
| EPS (Basic, Before Extraordinaries) | | 0.40 | 0.88 | 1.23 |
| EPS (Diluted) | | 0.40 | 0.88 | 1.23 |
| EBITDA | | 382 | 476 | 409 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 63.55 | 28.92 | — |
| Price To Sales Ratio | | 2.04 | 1.67 | — |
| Gross Margin | | 94.49 | 92.39 | 94.92 |
| Operating Margin | | 93.23 | 95.35 | 96.37 |
| Net Margin | | 8.27 | 10.36 | 13.56 |
| Shares Outstanding | | 32 | 31 | 29 |
| Market Capitalization | | 813 | 789 | — |
| Operating Lease Expense | | — | — | — |