| Total Revenue | | 358 | 354 | 284 | |
| Cost of Goods Sold Incl. D&A | | 104 | 104 | 110 |
| Gross Profit | | 254 | 250 | 174 |
| Selling, General and Administrative Excl. Other | | 94 | 90 | 83 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 52 | 57 | 63 |
| Operating Income | | 109 | 103 | 28 |
| Interest Expense | | 102 | 104 | 94 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 108 | 103 | 28 |
| Income Taxes | | 23 | 22 | 6 |
| Consolidated Net Income | | 84 | 81 | 22 |
| Net Income From Continuing Operations | | 84 | 81 | 22 |
| Net Income | | 84 | 81 | 22 |
| EPS (Recurring) | | 4.57 | 4.21 | 1.49 |
| EPS (Basic, Before Extraordinaries) | | 4.57 | 4.21 | 1.49 |
| EPS (Diluted) | | 4.54 | 4.18 | 1.48 |
| EBITDA | | 120 | 117 | 37 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.60 | 8.47 | — |
| Price To Sales Ratio | | 2.07 | 1.70 | — |
| Gross Margin | | 70.95 | 70.62 | 61.27 |
| Operating Margin | | 30.45 | 29.10 | 9.86 |
| Net Margin | | 23.46 | 22.88 | 7.75 |
| Shares Outstanding | | 19 | 17 | 15 |
| Market Capitalization | | 742 | 602 | — |
| Operating Lease Expense | | — | — | — |
