| Total Revenue | | 264 | 240 | 223 | |
| Cost of Goods Sold Incl. D&A | | 72 | 71 | 68 |
| Gross Profit | | 191 | 169 | 155 |
| Selling, General and Administrative Excl. Other | | 68 | 56 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 33 | 25 | 33 |
| Operating Income | | 91 | 88 | 80 |
| Interest Expense | | 71 | 70 | 69 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 91 | 88 | 80 |
| Income Taxes | | 18 | 17 | 14 |
| Consolidated Net Income | | 73 | 71 | 66 |
| Net Income From Continuing Operations | | 73 | 71 | 66 |
| Net Income | | 73 | 71 | 66 |
| EPS (Recurring) | | 7.19 | 7.23 | 6.50 |
| EPS (Basic, Before Extraordinaries) | | 7.19 | 7.23 | 6.50 |
| EPS (Diluted) | | 7.19 | 7.23 | 6.50 |
| EBITDA | | 100 | 94 | 88 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.84 | 16.85 | — |
| Price To Sales Ratio | | 5.95 | 5.08 | — |
| Gross Margin | | 72.35 | 70.42 | 69.51 |
| Operating Margin | | 34.47 | 36.67 | 35.87 |
| Net Margin | | 27.65 | 29.58 | 29.60 |
| Shares Outstanding | | 11 | 10 | 10 |
| Market Capitalization | | 1,569 | 1,218 | — |
| Operating Lease Expense | | — | — | — |
