| Total Revenue | | 523 | 553 | 519 | |
| Cost of Goods Sold Incl. D&A | | 181 | 169 | 174 |
| Gross Profit | | 343 | 384 | 345 |
| Selling, General and Administrative Excl. Other | | 155 | 152 | 121 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 22 | 45 | 69 |
| Operating Income | | 166 | 187 | 155 |
| Interest Expense | | 213 | 164 | 170 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 166 | 187 | 155 |
| Income Taxes | | 33 | 36 | 31 |
| Consolidated Net Income | | 133 | 151 | 124 |
| Net Income From Continuing Operations | | 133 | 151 | 124 |
| Net Income | | 133 | 151 | 124 |
| EPS (Recurring) | | 8.95 | 10.06 | 8.24 |
| EPS (Basic, Before Extraordinaries) | | 8.95 | 10.06 | 8.24 |
| EPS (Diluted) | | 8.71 | 9.78 | 8.05 |
| EBITDA | | 176 | 202 | 172 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.86 | 12.40 | — |
| Price To Sales Ratio | | 4.21 | 3.29 | — |
| Gross Margin | | 65.58 | 69.44 | 66.47 |
| Operating Margin | | 31.74 | 33.82 | 29.87 |
| Net Margin | | 25.43 | 27.31 | 23.89 |
| Shares Outstanding | | 15 | 15 | 15 |
| Market Capitalization | | 2,203 | 1,820 | — |
| Operating Lease Expense | | — | — | — |
