| Total Revenue | | 393 | 386 | 366 | |
| Cost of Goods Sold Incl. D&A | | 10 | 22 | 4 |
| Gross Profit | | 383 | 364 | 361 |
| Selling, General and Administrative Excl. Other | | 26 | 0 | 55 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 156 | 56 | 219 |
| Operating Income | | 201 | 308 | 87 |
| Interest Expense | | 208 | 207 | 198 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -125 | -17 | -221 |
| Net Income Before Taxes | | 118 | 118 | 110 |
| Income Taxes | | 3 | 3 | 3 |
| Consolidated Net Income | | 114 | 114 | 106 |
| Net Income From Continuing Operations | | 114 | 115 | 107 |
| Net Income | | 114 | 114 | 106 |
| EPS (Recurring) | | 1.59 | 1.60 | 1.48 |
| EPS (Basic, Before Extraordinaries) | | 1.59 | 1.60 | 1.48 |
| EPS (Diluted) | | 1.59 | 1.59 | 1.48 |
| EBITDA | | 336 | 333 | 320 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.65 | 8.61 | — |
| Price To Sales Ratio | | 2.81 | 2.55 | — |
| Gross Margin | | 97.46 | 94.30 | 98.63 |
| Operating Margin | | 51.15 | 79.79 | 23.77 |
| Net Margin | | 29.01 | 29.53 | 28.96 |
| Shares Outstanding | | 72 | 72 | 71 |
| Market Capitalization | | 1,104 | 986 | — |
| Operating Lease Expense | | — | — | — |
