| Total Revenue | | 246 | 243 | 196 | |
| Cost of Goods Sold Incl. D&A | | 47 | 45 | 44 |
| Gross Profit | | 200 | 197 | 152 |
| Selling, General and Administrative Excl. Other | | 89 | 85 | 74 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 26 | 31 |
| Operating Income | | 87 | 86 | 47 |
| Interest Expense | | 43 | 43 | 41 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 86 | 85 | 47 |
| Income Taxes | | 20 | 20 | 10 |
| Consolidated Net Income | | 65 | 65 | 37 |
| Net Income From Continuing Operations | | 65 | 65 | 37 |
| Net Income | | 65 | 65 | 37 |
| EPS (Recurring) | | 2.94 | 2.92 | 1.68 |
| EPS (Basic, Before Extraordinaries) | | 2.94 | 2.92 | 1.68 |
| EPS (Diluted) | | 2.88 | 2.87 | 1.66 |
| EBITDA | | 91 | 89 | 51 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.75 | 9.27 | — |
| Price To Sales Ratio | | 2.25 | 2.41 | — |
| Gross Margin | | 81.30 | 81.07 | 77.55 |
| Operating Margin | | 35.37 | 35.39 | 23.98 |
| Net Margin | | 26.42 | 26.75 | 18.88 |
| Shares Outstanding | | 22 | 22 | 22 |
| Market Capitalization | | 555 | 585 | — |
| Operating Lease Expense | | — | — | — |
