| Total Revenue | | 494 | 521 | 500 | |
| Cost of Goods Sold Incl. D&A | | 124 | 135 | 175 |
| Gross Profit | | 371 | 386 | 325 |
| Selling, General and Administrative Excl. Other | | 143 | 149 | 131 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 67 | 71 | 66 |
| Operating Income | | 161 | 166 | 128 |
| Interest Expense | | 99 | 104 | 121 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 161 | 166 | 128 |
| Income Taxes | | 35 | 34 | 26 |
| Consolidated Net Income | | 127 | 131 | 101 |
| Net Income From Continuing Operations | | 127 | 131 | 101 |
| Net Income | | 127 | 131 | 101 |
| EPS (Recurring) | | 6.46 | 6.65 | 5.21 |
| EPS (Basic, Before Extraordinaries) | | 6.46 | 6.65 | 5.21 |
| EPS (Diluted) | | 6.41 | 6.63 | 5.18 |
| EBITDA | | 175 | 180 | 142 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.22 | 10.41 | — |
| Price To Sales Ratio | | 3.43 | 2.65 | — |
| Gross Margin | | 75.10 | 74.09 | 65.00 |
| Operating Margin | | 32.59 | 31.86 | 25.60 |
| Net Margin | | 25.71 | 25.14 | 20.20 |
| Shares Outstanding | | 20 | 20 | 19 |
| Market Capitalization | | 1,695 | 1,380 | — |
| Operating Lease Expense | | — | — | — |
