| Total Revenue | | 331 | 322 | 319 | |
| Cost of Goods Sold Incl. D&A | | 98 | 80 | 107 |
| Gross Profit | | 235 | 243 | 212 |
| Selling, General and Administrative Excl. Other | | 57 | 0 | 99 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 47 | 106 | 44 |
| Operating Income | | 130 | 137 | 69 |
| Interest Expense | | 93 | 57 | 81 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 85 | 80 | 69 |
| Income Taxes | | 21 | 19 | 18 |
| Consolidated Net Income | | 65 | 61 | 51 |
| Net Income From Continuing Operations | | 65 | 61 | 51 |
| Net Income | | 65 | 61 | 51 |
| EPS (Recurring) | | 2.42 | 2.40 | 1.97 |
| EPS (Basic, Before Extraordinaries) | | 2.42 | 2.40 | 1.97 |
| EPS (Diluted) | | 2.41 | 2.36 | 1.96 |
| EBITDA | | 130 | 137 | 70 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.77 | 4.81 | — |
| Price To Sales Ratio | | 1.30 | 0.88 | — |
| Gross Margin | | 71.00 | 75.47 | 66.46 |
| Operating Margin | | 39.27 | 42.55 | 21.63 |
| Net Margin | | 19.64 | 18.94 | 15.99 |
| Shares Outstanding | | 31 | 25 | 25 |
| Market Capitalization | | 431 | 284 | — |
| Operating Lease Expense | | — | — | — |
