| Total Revenue | | 688 | 714 | 483 | |
| Cost of Goods Sold Incl. D&A | | 216 | 33 | 272 |
| Gross Profit | | 472 | 681 | 211 |
| Selling, General and Administrative Excl. Other | | 53 | 6 | 75 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 44 | 164 | 39 |
| Operating Income | | 375 | 511 | 96 |
| Interest Expense | | 393 | 365 | 247 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 16 | 0 | 0 |
| Net Income Before Taxes | | 150 | 146 | 96 |
| Income Taxes | | 42 | 41 | 28 |
| Consolidated Net Income | | 108 | 105 | 68 |
| Net Income From Continuing Operations | | 108 | 105 | 68 |
| Net Income | | 108 | 105 | 68 |
| EPS (Recurring) | | 2.83 | 2.81 | 2.07 |
| EPS (Basic, Before Extraordinaries) | | 2.83 | 2.81 | 2.07 |
| EPS (Diluted) | | 2.79 | 2.75 | 1.91 |
| EBITDA | | 362 | 511 | 98 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.29 | 7.55 | — |
| Price To Sales Ratio | | 0.99 | 1.08 | — |
| Gross Margin | | 68.60 | 95.38 | 43.69 |
| Operating Margin | | 54.51 | 71.57 | 19.88 |
| Net Margin | | 15.70 | 14.71 | 14.08 |
| Shares Outstanding | | 39 | 37 | 33 |
| Market Capitalization | | 684 | 768 | — |
| Operating Lease Expense | | — | — | — |
