| Total Revenue | | 172 | 170 | 157 | |
| Cost of Goods Sold Incl. D&A | | 46 | 47 | 49 |
| Gross Profit | | 125 | 123 | 108 |
| Selling, General and Administrative Excl. Other | | 47 | 49 | 40 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 21 | 25 |
| Operating Income | | 55 | 53 | 42 |
| Interest Expense | | 44 | 44 | 48 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 55 | 53 | 42 |
| Income Taxes | | 12 | 10 | 8 |
| Consolidated Net Income | | 44 | 43 | 34 |
| Net Income From Continuing Operations | | 44 | 43 | 34 |
| Net Income | | 44 | 43 | 34 |
| EPS (Recurring) | | 6.70 | 6.40 | 4.96 |
| EPS (Basic, Before Extraordinaries) | | 6.70 | 6.40 | 4.96 |
| EPS (Diluted) | | 6.68 | 6.38 | 4.95 |
| EBITDA | | 59 | 57 | 46 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.29 | 11.20 | — |
| Price To Sales Ratio | | 3.61 | 2.94 | — |
| Gross Margin | | 72.67 | 72.35 | 68.79 |
| Operating Margin | | 31.98 | 31.18 | 26.75 |
| Net Margin | | 25.58 | 25.29 | 21.66 |
| Shares Outstanding | | 7 | 7 | 7 |
| Market Capitalization | | 622 | 500 | — |
| Operating Lease Expense | | — | — | — |
