| Total Revenue | | 251 | 232 | 227 | |
| Cost of Goods Sold Incl. D&A | | 17 | 0 | 44 |
| Gross Profit | | 234 | 232 | 183 |
| Selling, General and Administrative Excl. Other | | 4 | 18 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -3 | -2 | 0 |
| Operating Income | | 233 | 216 | 169 |
| Interest Expense | | 87 | 81 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 154 | 136 | 116 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 154 | 136 | 116 |
| Net Income From Continuing Operations | | 154 | 136 | 116 |
| Net Income | | 154 | 136 | 116 |
| EPS (Recurring) | | 2.19 | 1.96 | 2.19 |
| EPS (Basic, Before Extraordinaries) | | 2.19 | 1.96 | 2.19 |
| EPS (Diluted) | | 2.19 | 1.96 | 2.10 |
| EBITDA | | 237 | 216 | 178 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.51 | 12.89 | — |
| Price To Sales Ratio | | 8.44 | 7.52 | — |
| Gross Margin | | 93.23 | 100.00 | 80.62 |
| Operating Margin | | 92.83 | 93.10 | 74.45 |
| Net Margin | | 61.35 | 58.62 | 51.10 |
| Shares Outstanding | | 84 | 69 | 53 |
| Market Capitalization | | 2,118 | 1,744 | — |
| Operating Lease Expense | | — | — | — |
