| Total Revenue | | 120 | 108 | 73 | |
| Cost of Goods Sold Incl. D&A | | 22 | 21 | 12 |
| Gross Profit | | 98 | 88 | 61 |
| Selling, General and Administrative Excl. Other | | 34 | 35 | 24 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 21 | 13 | -2 |
| Operating Income | | 43 | 40 | 39 |
| Interest Expense | | 16 | 14 | 11 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 43 | 40 | 39 |
| Income Taxes | | 10 | 10 | 10 |
| Consolidated Net Income | | 32 | 30 | 29 |
| Net Income From Continuing Operations | | 32 | 30 | 29 |
| Net Income | | 32 | 30 | 29 |
| EPS (Recurring) | | 4.79 | 4.60 | 4.85 |
| EPS (Basic, Before Extraordinaries) | | 4.79 | 4.60 | 4.85 |
| EPS (Diluted) | | 4.72 | 4.54 | 4.80 |
| EBITDA | | 46 | 42 | 40 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.77 | 9.84 | — |
| Price To Sales Ratio | | 3.24 | 2.48 | — |
| Gross Margin | | 81.67 | 81.48 | 83.56 |
| Operating Margin | | 35.83 | 37.04 | 53.42 |
| Net Margin | | 26.67 | 27.78 | 39.73 |
| Shares Outstanding | | 7 | 6 | 6 |
| Market Capitalization | | 389 | 268 | — |
| Operating Lease Expense | | — | — | — |
