| Total Revenue | | 337 | 360 | 360 | |
| Cost of Goods Sold Incl. D&A | | 91 | 98 | 107 |
| Gross Profit | | 247 | 262 | 253 |
| Selling, General and Administrative Excl. Other | | 12 | 15 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 87 | 55 | 46 |
| Operating Income | | 147 | 193 | 193 |
| Interest Expense | | 105 | 106 | 107 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -46 | -38 | 0 |
| Net Income Before Taxes | | 112 | 176 | 193 |
| Income Taxes | | 5 | 6 | 7 |
| Consolidated Net Income | | 108 | 171 | 187 |
| Net Income From Continuing Operations | | 108 | 171 | 187 |
| Net Income | | 108 | 171 | 187 |
| EPS (Recurring) | | 1.15 | 1.81 | 2.03 |
| EPS (Basic, Before Extraordinaries) | | 1.15 | 1.81 | 2.03 |
| EPS (Diluted) | | 1.15 | 1.81 | 2.03 |
| EBITDA | | 194 | 231 | 193 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.44 | 12.00 | — |
| Price To Sales Ratio | | 4.68 | 5.73 | — |
| Gross Margin | | 73.29 | 72.78 | 70.28 |
| Operating Margin | | 43.62 | 53.61 | 53.61 |
| Net Margin | | 32.05 | 47.50 | 51.94 |
| Shares Outstanding | | 95 | 95 | 92 |
| Market Capitalization | | 1,578 | 2,063 | — |
| Operating Lease Expense | | — | — | — |
