| Total Revenue | | 227 | 228 | 213 | |
| Cost of Goods Sold Incl. D&A | | 79 | 83 | 86 |
| Gross Profit | | 149 | 145 | 127 |
| Selling, General and Administrative Excl. Other | | 6 | 15 | 6 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 0 | 1 |
| Operating Income | | 134 | 130 | 120 |
| Interest Expense | | 14 | 15 | 11 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -12 | -22 | -3 |
| Net Income Before Taxes | | 133 | 137 | 113 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 133 | 137 | 113 |
| Net Income From Continuing Operations | | 133 | 137 | 113 |
| Net Income | | 133 | 137 | 113 |
| EPS (Recurring) | | 19.09 | 19.73 | 16.20 |
| EPS (Basic, Before Extraordinaries) | | 19.09 | 19.73 | 16.20 |
| EPS (Diluted) | | 18.98 | 19.72 | 16.20 |
| EBITDA | | 174 | 181 | 150 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 3.61 | 2.77 | — |
| Price To Sales Ratio | | 2.12 | 1.68 | — |
| Gross Margin | | 65.64 | 63.60 | 59.62 |
| Operating Margin | | 59.03 | 57.02 | 56.34 |
| Net Margin | | 58.59 | 60.09 | 53.05 |
| Shares Outstanding | | 7 | 7 | 7 |
| Market Capitalization | | 480 | 382 | — |
| Operating Lease Expense | | — | — | — |
