| Total Revenue | | 375 | 351 | 261 | |
| Cost of Goods Sold Incl. D&A | | 149 | 147 | 111 |
| Gross Profit | | 227 | 204 | 149 |
| Selling, General and Administrative Excl. Other | | 56 | 48 | 44 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 29 | 30 | 17 |
| Operating Income | | 142 | 126 | 88 |
| Interest Expense | | 145 | 138 | 109 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 142 | 126 | 88 |
| Income Taxes | | 44 | 42 | 30 |
| Consolidated Net Income | | 99 | 83 | 58 |
| Net Income From Continuing Operations | | 99 | 83 | 58 |
| Net Income | | 99 | 83 | 58 |
| EPS (Recurring) | | 11.86 | 10.31 | 7.69 |
| EPS (Basic, Before Extraordinaries) | | 11.86 | 10.31 | 7.69 |
| EPS (Diluted) | | 11.67 | 10.08 | 7.58 |
| EBITDA | | 146 | 129 | 91 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.84 | 8.83 | — |
| Price To Sales Ratio | | 2.70 | 2.03 | — |
| Gross Margin | | 60.53 | 58.12 | 57.09 |
| Operating Margin | | 37.87 | 35.90 | 33.72 |
| Net Margin | | 26.40 | 23.65 | 22.22 |
| Shares Outstanding | | 8 | 8 | 8 |
| Market Capitalization | | 1,012 | 712 | — |
| Operating Lease Expense | | — | — | — |
