| Total Revenue | | 315 | 305 | 273 | |
| Cost of Goods Sold Incl. D&A | | 127 | 129 | 112 |
| Gross Profit | | 187 | 176 | 161 |
| Selling, General and Administrative Excl. Other | | 31 | 60 | 58 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 71 | 42 | 40 |
| Operating Income | | 84 | 74 | 63 |
| Interest Expense | | 118 | 123 | 109 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 83 | 74 | 63 |
| Income Taxes | | 16 | 15 | 13 |
| Consolidated Net Income | | 68 | 58 | 50 |
| Net Income From Continuing Operations | | 68 | 59 | 50 |
| Net Income | | 68 | 58 | 50 |
| EPS (Recurring) | | 6.01 | 5.19 | 4.42 |
| EPS (Basic, Before Extraordinaries) | | 6.01 | 5.19 | 4.42 |
| EPS (Diluted) | | 5.99 | 5.18 | 4.42 |
| EBITDA | | 93 | 84 | 73 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.11 | 10.58 | — |
| Price To Sales Ratio | | 2.53 | 1.98 | — |
| Gross Margin | | 59.37 | 57.70 | 58.97 |
| Operating Margin | | 26.67 | 24.26 | 23.08 |
| Net Margin | | 21.59 | 19.02 | 18.32 |
| Shares Outstanding | | 11 | 11 | 11 |
| Market Capitalization | | 798 | 603 | — |
| Operating Lease Expense | | — | — | — |
