| Total Revenue | | 182 | 220 | 176 | |
| Cost of Goods Sold Incl. D&A | | 67 | 59 | 71 |
| Gross Profit | | 118 | 161 | 105 |
| Selling, General and Administrative Excl. Other | | 9 | 5 | 9 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | -4 | 0 |
| Operating Income | | 106 | 160 | 96 |
| Interest Expense | | 69 | 68 | 71 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 89 | 93 | 96 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 89 | 93 | 96 |
| Net Income From Continuing Operations | | 89 | 93 | 96 |
| Net Income | | 89 | 93 | 96 |
| EPS (Recurring) | | 1.64 | 1.70 | 1.76 |
| EPS (Basic, Before Extraordinaries) | | 1.64 | 1.70 | 1.76 |
| EPS (Diluted) | | 1.64 | 1.70 | 1.76 |
| EBITDA | | 106 | 164 | 96 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.57 | 9.09 | — |
| Price To Sales Ratio | | 3.75 | 3.87 | — |
| Gross Margin | | 64.84 | 73.18 | 59.66 |
| Operating Margin | | 58.24 | 72.73 | 54.55 |
| Net Margin | | 48.90 | 42.27 | 54.55 |
| Shares Outstanding | | 55 | 55 | 54 |
| Market Capitalization | | 683 | 850 | — |
| Operating Lease Expense | | — | — | — |
