| Total Revenue | | 322 | 326 | 308 | |
| Cost of Goods Sold Incl. D&A | | 70 | 73 | 106 |
| Gross Profit | | 250 | 254 | 202 |
| Selling, General and Administrative Excl. Other | | 122 | 102 | 77 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 38 | 52 | 67 |
| Operating Income | | 90 | 99 | 57 |
| Interest Expense | | 76 | 76 | 90 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 101 | 99 | 57 |
| Income Taxes | | 20 | 20 | 10 |
| Consolidated Net Income | | 81 | 79 | 47 |
| Net Income From Continuing Operations | | 81 | 79 | 47 |
| Net Income | | 81 | 79 | 47 |
| EPS (Recurring) | | 6.80 | 6.68 | 4.00 |
| EPS (Basic, Before Extraordinaries) | | 6.80 | 6.68 | 4.00 |
| EPS (Diluted) | | 6.80 | 6.68 | 4.00 |
| EBITDA | | 98 | 108 | 67 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.75 | 9.04 | — |
| Price To Sales Ratio | | 2.72 | 2.22 | — |
| Gross Margin | | 77.64 | 77.91 | 65.58 |
| Operating Margin | | 27.95 | 30.37 | 18.51 |
| Net Margin | | 25.16 | 24.23 | 15.26 |
| Shares Outstanding | | 12 | 12 | 12 |
| Market Capitalization | | 877 | 725 | — |
| Operating Lease Expense | | — | — | — |
