| Total Revenue | | 580 | 579 | 432 | |
| Cost of Goods Sold Incl. D&A | | 138 | 144 | 143 |
| Gross Profit | | 441 | 435 | 289 |
| Selling, General and Administrative Excl. Other | | 138 | 156 | 138 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 70 | 54 | 58 |
| Operating Income | | 233 | 225 | 93 |
| Interest Expense | | 131 | 132 | 136 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 233 | 225 | 93 |
| Income Taxes | | 65 | 64 | 22 |
| Consolidated Net Income | | 167 | 161 | 71 |
| Net Income From Continuing Operations | | 167 | 161 | 71 |
| Net Income | | 167 | 161 | 71 |
| EPS (Recurring) | | 11.74 | 11.30 | 4.98 |
| EPS (Basic, Before Extraordinaries) | | 11.74 | 11.30 | 4.98 |
| EPS (Diluted) | | 11.67 | 11.24 | 4.97 |
| EBITDA | | 242 | 233 | 103 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.65 | 6.45 | — |
| Price To Sales Ratio | | 2.16 | 1.75 | — |
| Gross Margin | | 76.03 | 75.13 | 66.90 |
| Operating Margin | | 40.17 | 38.86 | 21.53 |
| Net Margin | | 28.79 | 27.81 | 16.44 |
| Shares Outstanding | | 14 | 14 | 14 |
| Market Capitalization | | 1,250 | 1,015 | — |
| Operating Lease Expense | | — | — | — |
