| Total Revenue | | 339 | 333 | 351 | |
| Cost of Goods Sold Incl. D&A | | 67 | 69 | 69 |
| Gross Profit | | 272 | 264 | 282 |
| Selling, General and Administrative Excl. Other | | 0 | 43 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 19 | -22 | 6 |
| Operating Income | | 255 | 243 | 276 |
| Interest Expense | | 194 | 189 | 201 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -7 | -7 | 0 |
| Net Income Before Taxes | | 66 | 61 | 75 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 66 | 60 | 74 |
| Net Income From Continuing Operations | | 66 | 60 | 74 |
| Net Income | | 66 | 60 | 74 |
| EPS (Recurring) | | 0.64 | 0.57 | 0.75 |
| EPS (Basic, Before Extraordinaries) | | 0.64 | 0.57 | 0.75 |
| EPS (Diluted) | | 0.63 | 0.57 | 0.75 |
| EBITDA | | 273 | 262 | 291 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.65 | 15.11 | — |
| Price To Sales Ratio | | 1.98 | 2.04 | — |
| Gross Margin | | 80.24 | 79.28 | 80.34 |
| Operating Margin | | 75.22 | 72.97 | 78.63 |
| Net Margin | | 19.47 | 18.02 | 21.08 |
| Shares Outstanding | | 78 | 79 | 80 |
| Market Capitalization | | 671 | 680 | — |
| Operating Lease Expense | | — | — | — |
