| Total Revenue | | 178 | 172 | 168 | |
| Cost of Goods Sold Incl. D&A | | 90 | 93 | 59 |
| Gross Profit | | 90 | 78 | 109 |
| Selling, General and Administrative Excl. Other | | 6 | 8 | 7 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -6 | 3 | 9 |
| Operating Income | | 89 | 67 | 93 |
| Interest Expense | | 100 | 93 | 59 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | 0 | 0 |
| Net Income Before Taxes | | 64 | 67 | 93 |
| Income Taxes | | 2 | 1 | 1 |
| Consolidated Net Income | | 62 | 66 | 92 |
| Net Income From Continuing Operations | | 62 | 66 | 92 |
| Net Income | | 62 | 66 | 92 |
| EPS (Recurring) | | 0.67 | 0.72 | 1.40 |
| EPS (Basic, Before Extraordinaries) | | 0.67 | 0.72 | 1.40 |
| EPS (Diluted) | | 0.67 | 0.72 | 1.40 |
| EBITDA | | 88 | 67 | 93 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.16 | 12.35 | — |
| Price To Sales Ratio | | 4.16 | 4.81 | — |
| Gross Margin | | 50.56 | 45.35 | 64.88 |
| Operating Margin | | 50.00 | 38.95 | 55.36 |
| Net Margin | | 34.83 | 38.37 | 54.76 |
| Shares Outstanding | | 99 | 93 | 66 |
| Market Capitalization | | 741 | 827 | — |
| Operating Lease Expense | | — | — | — |
