| Total Revenue | | 192 | 202 | 245 | |
| Cost of Goods Sold Incl. D&A | | 35 | 38 | 28 |
| Gross Profit | | 158 | 164 | 217 |
| Selling, General and Administrative Excl. Other | | 23 | 24 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 4 | 1 | -7 |
| Operating Income | | 132 | 139 | 199 |
| Interest Expense | | 6 | 8 | 16 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 10 | -5 | 0 |
| Net Income Before Taxes | | 116 | 136 | 184 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 113 | 134 | 184 |
| Net Income From Continuing Operations | | 116 | 136 | 184 |
| Net Income | | 113 | 134 | 184 |
| EPS (Recurring) | | 8.63 | 10.18 | 11.69 |
| EPS (Basic, Before Extraordinaries) | | 8.63 | 10.18 | 11.69 |
| EPS (Diluted) | | 8.51 | 10.04 | 11.35 |
| EBITDA | | 140 | 159 | 215 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.84 | 10.40 | — |
| Price To Sales Ratio | | 6.82 | 6.72 | — |
| Gross Margin | | 82.29 | 81.19 | 88.57 |
| Operating Margin | | 68.75 | 68.81 | 81.22 |
| Net Margin | | 58.85 | 66.34 | 75.10 |
| Shares Outstanding | | 13 | 13 | 13 |
| Market Capitalization | | 1,310 | 1,357 | — |
| Operating Lease Expense | | — | — | — |
