| Total Revenue | | 600 | 570 | 508 | |
| Cost of Goods Sold Incl. D&A | | 178 | 196 | 144 |
| Gross Profit | | 422 | 375 | 363 |
| Selling, General and Administrative Excl. Other | | 111 | 128 | 122 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 106 | 76 | 80 |
| Operating Income | | 205 | 171 | 162 |
| Interest Expense | | 166 | 183 | 138 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 204 | 171 | 162 |
| Income Taxes | | 46 | 38 | 37 |
| Consolidated Net Income | | 158 | 133 | 125 |
| Net Income From Continuing Operations | | 158 | 133 | 125 |
| Net Income | | 158 | 133 | 125 |
| EPS (Recurring) | | 6.46 | 5.36 | 5.03 |
| EPS (Basic, Before Extraordinaries) | | 6.46 | 5.36 | 5.03 |
| EPS (Diluted) | | 6.46 | 5.36 | 5.03 |
| EBITDA | | 214 | 183 | 177 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.67 | — | — |
| Price To Sales Ratio | | 2.50 | — | — |
| Gross Margin | | 70.33 | 65.79 | 71.46 |
| Operating Margin | | 34.17 | 30.00 | 31.89 |
| Net Margin | | 26.33 | 23.33 | 24.61 |
| Shares Outstanding | | 24 | 24 | 25 |
| Market Capitalization | | 1,500 | — | — |
| Operating Lease Expense | | — | — | — |
