| Total Revenue | | 209 | 209 | 199 | |
| Cost of Goods Sold Incl. D&A | | 59 | 62 | 67 |
| Gross Profit | | 151 | 148 | 132 |
| Selling, General and Administrative Excl. Other | | 63 | 64 | 53 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 29 | 26 | 34 |
| Operating Income | | 59 | 58 | 45 |
| Interest Expense | | 58 | 61 | 65 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 59 | 58 | 45 |
| Income Taxes | | 12 | 12 | 9 |
| Consolidated Net Income | | 45 | 46 | 36 |
| Net Income From Continuing Operations | | 45 | 46 | 36 |
| Net Income | | 45 | 46 | 36 |
| EPS (Recurring) | | 6.02 | 5.93 | 4.58 |
| EPS (Basic, Before Extraordinaries) | | 6.02 | 5.93 | 4.58 |
| EPS (Diluted) | | 5.95 | 5.87 | 4.57 |
| EBITDA | | 61 | 61 | 49 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.14 | 9.85 | — |
| Price To Sales Ratio | | 2.54 | 2.21 | — |
| Gross Margin | | 72.25 | 70.81 | 66.33 |
| Operating Margin | | 28.23 | 27.75 | 22.61 |
| Net Margin | | 21.53 | 22.01 | 18.09 |
| Shares Outstanding | | 8 | 8 | 8 |
| Market Capitalization | | 530 | 462 | — |
| Operating Lease Expense | | — | — | — |
