| Total Revenue | | 486 | 491 | 397 | |
| Cost of Goods Sold Incl. D&A | | 146 | 151 | 165 |
| Gross Profit | | 340 | 341 | 232 |
| Selling, General and Administrative Excl. Other | | 121 | 132 | 101 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 73 | 64 | 91 |
| Operating Income | | 145 | 145 | 40 |
| Interest Expense | | 145 | 149 | 140 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 145 | 145 | 40 |
| Income Taxes | | 28 | 28 | 4 |
| Consolidated Net Income | | 117 | 117 | 36 |
| Net Income From Continuing Operations | | 117 | 117 | 36 |
| Net Income | | 117 | 117 | 36 |
| EPS (Recurring) | | 7.75 | 7.75 | 2.34 |
| EPS (Basic, Before Extraordinaries) | | 7.75 | 7.75 | 2.34 |
| EPS (Diluted) | | 7.73 | 7.75 | 2.34 |
| EBITDA | | 167 | 168 | 57 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.47 | 8.04 | — |
| Price To Sales Ratio | | 2.02 | 1.90 | — |
| Gross Margin | | 69.96 | 69.45 | 58.44 |
| Operating Margin | | 29.84 | 29.53 | 10.08 |
| Net Margin | | 24.07 | 23.83 | 9.07 |
| Shares Outstanding | | 15 | 15 | 15 |
| Market Capitalization | | 983 | 935 | — |
| Operating Lease Expense | | — | — | — |
