| Total Revenue | | 203 | 195 | 163 | |
| Cost of Goods Sold Incl. D&A | | 20 | 19 | 18 |
| Gross Profit | | 184 | 176 | 145 |
| Selling, General and Administrative Excl. Other | | 22 | 22 | 20 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 91 | 86 | 77 |
| Operating Income | | 71 | 67 | 48 |
| Interest Expense | | 59 | 57 | 48 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2 | 3 | 12 |
| Net Income Before Taxes | | 11 | 7 | -12 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 11 | 7 | -12 |
| Net Income From Continuing Operations | | 11 | 7 | -12 |
| Net Income | | 11 | 7 | -12 |
| EPS (Recurring) | | 0.12 | 0.08 | -0.16 |
| EPS (Basic, Before Extraordinaries) | | 0.12 | 0.08 | -0.16 |
| EPS (Diluted) | | 0.12 | 0.08 | -0.16 |
| EBITDA | | 159 | 152 | 115 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 160.00 | 215.12 | — |
| Price To Sales Ratio | | 9.08 | 7.51 | — |
| Gross Margin | | 90.64 | 90.26 | 88.96 |
| Operating Margin | | 34.98 | 34.36 | 29.45 |
| Net Margin | | 5.42 | 3.59 | -7.36 |
| Shares Outstanding | | 96 | 83 | 77 |
| Market Capitalization | | 1,843 | 1,464 | — |
| Operating Lease Expense | | — | — | — |
