| Total Revenue | | 241 | 193 | 139 | |
| Cost of Goods Sold Incl. D&A | | 70 | 81 | 47 |
| Gross Profit | | 171 | 112 | 92 |
| Selling, General and Administrative Excl. Other | | 46 | 62 | 36 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 57 | 16 | 23 |
| Operating Income | | 69 | 34 | 33 |
| Interest Expense | | 70 | 66 | 47 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 69 | 34 | 33 |
| Income Taxes | | 13 | 6 | 6 |
| Consolidated Net Income | | 57 | 28 | 27 |
| Net Income From Continuing Operations | | 57 | 28 | 27 |
| Net Income | | 57 | 28 | 27 |
| EPS (Recurring) | | 3.71 | 2.02 | 3.27 |
| EPS (Basic, Before Extraordinaries) | | 3.71 | 2.02 | 3.27 |
| EPS (Diluted) | | 3.70 | 2.01 | 3.25 |
| EBITDA | | 90 | 54 | 45 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.61 | 14.69 | — |
| Price To Sales Ratio | | 1.98 | 2.14 | — |
| Gross Margin | | 70.95 | 58.03 | 66.19 |
| Operating Margin | | 28.63 | 17.62 | 23.74 |
| Net Margin | | 23.65 | 14.51 | 19.42 |
| Shares Outstanding | | 15 | 14 | 8 |
| Market Capitalization | | 478 | 413 | — |
| Operating Lease Expense | | — | — | — |
