| Total Revenue | | 264 | 266 | 309 | |
| Cost of Goods Sold Incl. D&A | | 105 | 30 | 28 |
| Gross Profit | | 159 | 236 | 280 |
| Selling, General and Administrative Excl. Other | | 36 | 34 | 37 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -1 | 78 | 75 |
| Operating Income | | 122 | 124 | 168 |
| Interest Expense | | 22 | 20 | 16 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -19 | -11 | -10 |
| Net Income Before Taxes | | 120 | 114 | 162 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 120 | 114 | 162 |
| Net Income From Continuing Operations | | 120 | 114 | 162 |
| Net Income | | 120 | 114 | 162 |
| EPS (Recurring) | | 3.99 | 3.98 | 5.58 |
| EPS (Basic, Before Extraordinaries) | | 3.99 | 3.98 | 5.58 |
| EPS (Diluted) | | 3.92 | 3.93 | 5.52 |
| EBITDA | | 216 | 209 | 249 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.20 | 12.05 | — |
| Price To Sales Ratio | | 6.32 | 4.99 | — |
| Gross Margin | | 60.23 | 88.72 | 90.61 |
| Operating Margin | | 46.21 | 46.62 | 54.37 |
| Net Margin | | 45.45 | 42.86 | 52.43 |
| Shares Outstanding | | 28 | 28 | 28 |
| Market Capitalization | | 1,669 | 1,326 | — |
| Operating Lease Expense | | — | — | — |
