| Total Revenue | | 285 | 281 | 230 | |
| Cost of Goods Sold Incl. D&A | | 94 | 94 | 115 |
| Gross Profit | | 191 | 187 | 115 |
| Selling, General and Administrative Excl. Other | | 75 | 84 | 49 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 43 | 31 | 58 |
| Operating Income | | 73 | 72 | 8 |
| Interest Expense | | 93 | 94 | 95 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 73 | 72 | 8 |
| Income Taxes | | 14 | 13 | 0 |
| Consolidated Net Income | | 59 | 59 | 8 |
| Net Income From Continuing Operations | | 59 | 59 | 8 |
| Net Income | | 59 | 59 | 8 |
| EPS (Recurring) | | 5.90 | 5.92 | 1.00 |
| EPS (Basic, Before Extraordinaries) | | 5.90 | 5.92 | 1.00 |
| EPS (Diluted) | | 5.85 | 5.88 | 0.99 |
| EBITDA | | 82 | 83 | 16 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.64 | 8.28 | — |
| Price To Sales Ratio | | 2.18 | 1.73 | — |
| Gross Margin | | 67.02 | 66.55 | 50.00 |
| Operating Margin | | 25.61 | 25.62 | 3.48 |
| Net Margin | | 20.70 | 21.00 | 3.48 |
| Shares Outstanding | | 10 | 10 | 9 |
| Market Capitalization | | 622 | 487 | — |
| Operating Lease Expense | | — | — | — |
