| Total Revenue | | 300 | 304 | 242 | |
| Cost of Goods Sold Incl. D&A | | 80 | 80 | 77 |
| Gross Profit | | 220 | 224 | 166 |
| Selling, General and Administrative Excl. Other | | 88 | 86 | 62 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 73 | 67 | 62 |
| Operating Income | | 59 | 71 | 42 |
| Interest Expense | | 67 | 65 | 59 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 73 | 75 | 42 |
| Income Taxes | | 18 | 18 | 11 |
| Consolidated Net Income | | 55 | 57 | 31 |
| Net Income From Continuing Operations | | 55 | 57 | 31 |
| Net Income | | 55 | 57 | 31 |
| EPS (Recurring) | | 3.35 | 3.45 | 2.12 |
| EPS (Basic, Before Extraordinaries) | | 3.35 | 3.45 | 2.12 |
| EPS (Diluted) | | 3.31 | 3.40 | 2.12 |
| EBITDA | | 63 | 74 | 44 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.05 | 8.29 | — |
| Price To Sales Ratio | | 1.77 | 1.48 | — |
| Gross Margin | | 73.33 | 73.68 | 68.60 |
| Operating Margin | | 19.67 | 23.36 | 17.36 |
| Net Margin | | 18.33 | 18.75 | 12.81 |
| Shares Outstanding | | 16 | 16 | 15 |
| Market Capitalization | | 532 | 451 | — |
| Operating Lease Expense | | — | — | — |
