| Total Revenue | | 500 | 487 | 315 | |
| Cost of Goods Sold Incl. D&A | | 129 | 145 | 103 |
| Gross Profit | | 370 | 342 | 212 |
| Selling, General and Administrative Excl. Other | | 92 | 117 | 89 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 110 | 85 | 19 |
| Operating Income | | 169 | 140 | 104 |
| Interest Expense | | 123 | 126 | 100 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 169 | 140 | 104 |
| Income Taxes | | 34 | 27 | 20 |
| Consolidated Net Income | | 135 | 113 | 84 |
| Net Income From Continuing Operations | | 135 | 113 | 84 |
| Net Income | | 135 | 113 | 84 |
| EPS (Recurring) | | 3.63 | 3.06 | 2.83 |
| EPS (Basic, Before Extraordinaries) | | 3.63 | 3.06 | 2.83 |
| EPS (Diluted) | | 3.63 | 3.06 | 2.83 |
| EBITDA | | 197 | 159 | 113 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.39 | 12.80 | — |
| Price To Sales Ratio | | 3.42 | 2.98 | — |
| Gross Margin | | 74.00 | 70.23 | 67.30 |
| Operating Margin | | 33.80 | 28.75 | 33.02 |
| Net Margin | | 27.00 | 23.20 | 26.67 |
| Shares Outstanding | | 38 | 37 | 30 |
| Market Capitalization | | 1,710 | 1,450 | — |
| Operating Lease Expense | | — | — | — |
