| Total Revenue | | 149 | 99 | 99 | |
| Cost of Goods Sold Incl. D&A | | 13 | 6 | 5 |
| Gross Profit | | 134 | 94 | 94 |
| Selling, General and Administrative Excl. Other | | 1 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 79 | 59 | 57 |
| Operating Income | | 54 | 35 | 37 |
| Interest Expense | | 29 | 22 | 24 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 18 | -4 | -6 |
| Net Income Before Taxes | | 17 | 18 | 19 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 17 | 18 | 19 |
| Net Income From Continuing Operations | | 17 | 18 | 19 |
| Net Income | | 17 | 18 | 19 |
| EPS (Recurring) | | 1.30 | 1.27 | 1.39 |
| EPS (Basic, Before Extraordinaries) | | 1.30 | 1.27 | 1.39 |
| EPS (Diluted) | | 1.29 | 1.27 | 1.39 |
| EBITDA | | 64 | 68 | 70 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.35 | 30.87 | — |
| Price To Sales Ratio | | 3.56 | 5.54 | — |
| Gross Margin | | 89.93 | 94.95 | 94.95 |
| Operating Margin | | 36.24 | 35.35 | 37.37 |
| Net Margin | | 11.41 | 18.18 | 19.19 |
| Shares Outstanding | | 14 | 14 | 14 |
| Market Capitalization | | 530 | 549 | — |
| Operating Lease Expense | | — | — | — |
