| Total Revenue | | 187 | 177 | 116 | |
| Cost of Goods Sold Incl. D&A | | 44 | 42 | 52 |
| Gross Profit | | 142 | 134 | 64 |
| Selling, General and Administrative Excl. Other | | 62 | 60 | 49 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 23 | 29 |
| Operating Income | | 58 | 52 | -14 |
| Interest Expense | | 44 | 42 | 47 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 68 | 62 | -14 |
| Income Taxes | | 20 | 19 | -5 |
| Consolidated Net Income | | 48 | 43 | -8 |
| Net Income From Continuing Operations | | 48 | 43 | -8 |
| Net Income | | 48 | 43 | -8 |
| EPS (Recurring) | | 2.96 | 2.74 | -0.52 |
| EPS (Basic, Before Extraordinaries) | | 2.96 | 2.74 | -0.52 |
| EPS (Diluted) | | 2.96 | 2.73 | -0.52 |
| EBITDA | | 58 | 54 | -11 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.72 | 9.53 | — |
| Price To Sales Ratio | | 2.21 | 2.35 | — |
| Gross Margin | | 75.94 | 75.71 | 55.17 |
| Operating Margin | | 31.02 | 29.38 | -12.07 |
| Net Margin | | 25.67 | 24.29 | -6.90 |
| Shares Outstanding | | 16 | 16 | 16 |
| Market Capitalization | | 413 | 416 | — |
| Operating Lease Expense | | — | — | — |
