| Total Revenue | | 158 | 202 | 186 | |
| Cost of Goods Sold Incl. D&A | | 61 | 31 | 75 |
| Gross Profit | | 97 | 171 | 111 |
| Selling, General and Administrative Excl. Other | | 8 | 8 | 7 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 10 | 20 | -12 |
| Operating Income | | 78 | 144 | 116 |
| Interest Expense | | 72 | 78 | 80 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 60 | 66 | 116 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 60 | 66 | 116 |
| Net Income From Continuing Operations | | 60 | 66 | 116 |
| Net Income | | 60 | 66 | 116 |
| EPS (Recurring) | | 1.20 | 1.30 | 2.15 |
| EPS (Basic, Before Extraordinaries) | | 1.20 | 1.30 | 2.15 |
| EPS (Diluted) | | 1.20 | 1.30 | 2.15 |
| EBITDA | | 78 | 144 | 116 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.19 | 10.26 | — |
| Price To Sales Ratio | | 3.79 | 3.30 | — |
| Gross Margin | | 61.39 | 84.65 | 59.68 |
| Operating Margin | | 49.37 | 71.29 | 62.37 |
| Net Margin | | 37.97 | 32.67 | 62.37 |
| Shares Outstanding | | 49 | 50 | 54 |
| Market Capitalization | | 599 | 667 | — |
| Operating Lease Expense | | — | — | — |
