| Total Revenue | | 472 | 473 | 413 | |
| Cost of Goods Sold Incl. D&A | | 129 | 25 | 21 |
| Gross Profit | | 345 | 448 | 392 |
| Selling, General and Administrative Excl. Other | | 5 | 2 | 8 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -13 | -12 | -14 |
| Operating Income | | 353 | 458 | 398 |
| Interest Expense | | 422 | 404 | 343 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -104 | 4 | 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 | 0.90 | 1.23 |
| EPS (Basic, Before Extraordinaries) | | 0.40 | 0.90 | 1.23 |
| EPS (Diluted) | | 0.40 | 0.90 | 1.23 |
| EBITDA | | 473 | 476 | 398 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 63.50 | 28.23 | — |
| Price To Sales Ratio | | 1.72 | 1.67 | — |
| Gross Margin | | 73.09 | 94.71 | 94.92 |
| Operating Margin | | 74.79 | 96.83 | 96.37 |
| Net Margin | | 6.99 | 10.36 | 13.56 |
| Shares Outstanding | | 32 | 31 | 29 |
| Market Capitalization | | 813 | 788 | — |
| Operating Lease Expense | | — | — | — |
