| Total Revenue | | 378 | 378 | 264 | |
| Cost of Goods Sold Incl. D&A | | 139 | 145 | 176 |
| Gross Profit | | 242 | 233 | 88 |
| Selling, General and Administrative Excl. Other | | 99 | 88 | 75 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 47 | 54 | 81 |
| Operating Income | | 95 | 91 | -68 |
| Interest Expense | | 129 | 133 | 150 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 95 | 91 | -68 |
| Income Taxes | | 17 | 16 | -27 |
| Consolidated Net Income | | 79 | 75 | -42 |
| Net Income From Continuing Operations | | 79 | 75 | -42 |
| Net Income | | 79 | 75 | -42 |
| EPS (Recurring) | | 3.88 | 3.65 | -2.75 |
| EPS (Basic, Before Extraordinaries) | | 3.88 | 3.65 | -2.75 |
| EPS (Diluted) | | 3.84 | 3.61 | -2.75 |
| EBITDA | | 101 | 99 | -60 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.73 | 8.63 | — |
| Price To Sales Ratio | | 1.98 | 1.65 | — |
| Gross Margin | | 64.02 | 61.64 | 33.33 |
| Operating Margin | | 25.13 | 24.07 | -25.76 |
| Net Margin | | 20.90 | 19.84 | -15.91 |
| Shares Outstanding | | 20 | 20 | 16 |
| Market Capitalization | | 747 | 623 | — |
| Operating Lease Expense | | — | — | — |
