| Total Revenue | | 283 | 279 | 262 | |
| Cost of Goods Sold Incl. D&A | | 119 | 119 | 118 |
| Gross Profit | | 162 | 160 | 145 |
| Selling, General and Administrative Excl. Other | | 77 | 77 | 72 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 23 | 21 |
| Operating Income | | 60 | 60 | 51 |
| Interest Expense | | 110 | 111 | 109 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 60 | 60 | 51 |
| Income Taxes | | 10 | 10 | 7 |
| Consolidated Net Income | | 50 | 50 | 44 |
| Net Income From Continuing Operations | | 50 | 50 | 44 |
| Net Income | | 50 | 50 | 44 |
| EPS (Recurring) | | 6.14 | 6.06 | 5.20 |
| EPS (Basic, Before Extraordinaries) | | 6.14 | 6.06 | 5.20 |
| EPS (Diluted) | | 6.14 | 6.06 | 5.20 |
| EBITDA | | 64 | 64 | 55 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.83 | 8.96 | — |
| Price To Sales Ratio | | 1.71 | 1.56 | — |
| Gross Margin | | 57.24 | 57.35 | 55.34 |
| Operating Margin | | 21.20 | 21.51 | 19.47 |
| Net Margin | | 17.67 | 17.92 | 16.79 |
| Shares Outstanding | | 8 | 8 | 8 |
| Market Capitalization | | 483 | 434 | — |
| Operating Lease Expense | | — | — | — |
