| Total Revenue | | 358 | 367 | 290 | |
| Cost of Goods Sold Incl. D&A | | 124 | 137 | 118 |
| Gross Profit | | 234 | 231 | 172 |
| Selling, General and Administrative Excl. Other | | 74 | 60 | 64 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 69 | 89 | 43 |
| Operating Income | | 91 | 82 | 65 |
| Interest Expense | | 114 | 117 | 117 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | 0 | 0 |
| Net Income Before Taxes | | 100 | 79 | 65 |
| Income Taxes | | 21 | 13 | 12 |
| Consolidated Net Income | | 80 | 65 | 53 |
| Net Income From Continuing Operations | | 80 | 65 | 53 |
| Net Income | | 80 | 65 | 53 |
| EPS (Recurring) | | 4.71 | 3.85 | 3.63 |
| EPS (Basic, Before Extraordinaries) | | 4.71 | 3.85 | 3.63 |
| EPS (Diluted) | | 4.70 | 3.84 | 3.62 |
| EBITDA | | 88 | 92 | 69 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.96 | 11.30 | — |
| Price To Sales Ratio | | 2.45 | 2.01 | — |
| Gross Margin | | 65.36 | 62.94 | 59.31 |
| Operating Margin | | 25.42 | 22.34 | 22.41 |
| Net Margin | | 22.35 | 17.71 | 18.28 |
| Shares Outstanding | | 17 | 17 | 15 |
| Market Capitalization | | 875 | 737 | — |
| Operating Lease Expense | | — | — | — |
