| Total Revenue | | 321 | 255 | 240 | |
| Cost of Goods Sold Incl. D&A | | 63 | 98 | 102 |
| Gross Profit | | 257 | 157 | 137 |
| Selling, General and Administrative Excl. Other | | 73 | 75 | 67 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 45 | 42 | 40 |
| Operating Income | | 139 | 40 | 31 |
| Interest Expense | | 98 | 101 | 107 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 139 | 40 | 31 |
| Income Taxes | | 31 | 9 | 6 |
| Consolidated Net Income | | 108 | 31 | 25 |
| Net Income From Continuing Operations | | 108 | 31 | 25 |
| Net Income | | 108 | 31 | 25 |
| EPS (Recurring) | | 4.93 | 1.40 | 1.06 |
| EPS (Basic, Before Extraordinaries) | | 4.93 | 1.40 | 1.06 |
| EPS (Diluted) | | 4.93 | 1.40 | 1.06 |
| EBITDA | | 147 | 48 | 38 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.28 | 14.04 | — |
| Price To Sales Ratio | | 2.12 | 1.70 | — |
| Gross Margin | | 80.06 | 61.57 | 57.08 |
| Operating Margin | | 43.30 | 15.69 | 12.92 |
| Net Margin | | 33.64 | 12.16 | 10.42 |
| Shares Outstanding | | 22 | 22 | 23 |
| Market Capitalization | | 681 | 433 | — |
| Operating Lease Expense | | — | — | — |
