| Total Revenue | | 275 | 232 | 237 | |
| Cost of Goods Sold Incl. D&A | | 56 | 0 | 62 |
| Gross Profit | | 219 | 232 | 175 |
| Selling, General and Administrative Excl. Other | | 18 | 18 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 6 | -2 | 43 |
| Operating Income | | 195 | 216 | 118 |
| Interest Expense | | 87 | 81 | 62 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 155 | 136 | 118 |
| Income Taxes | | 2 | 0 | 3 |
| Consolidated Net Income | | 154 | 136 | 116 |
| Net Income From Continuing Operations | | 154 | 136 | 116 |
| Net Income | | 154 | 136 | 116 |
| EPS (Recurring) | | 2.06 | 1.96 | 2.19 |
| EPS (Basic, Before Extraordinaries) | | 2.06 | 1.96 | 2.19 |
| EPS (Diluted) | | 2.06 | 1.96 | 2.10 |
| EBITDA | | 196 | 216 | 118 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.17 | 7.47 | — |
| Price To Sales Ratio | | 5.14 | 4.36 | — |
| Gross Margin | | 79.64 | 100.00 | 73.84 |
| Operating Margin | | 70.91 | 93.10 | 49.79 |
| Net Margin | | 56.00 | 58.62 | 48.95 |
| Shares Outstanding | | 84 | 69 | 53 |
| Market Capitalization | | 1,414 | 1,011 | — |
| Operating Lease Expense | | — | — | — |
