| Total Revenue | | 116 | 110 | 102 | |
| Cost of Goods Sold Incl. D&A | | 32 | 33 | 32 |
| Gross Profit | | 83 | 77 | 70 |
| Selling, General and Administrative Excl. Other | | 21 | 26 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 15 | 14 |
| Operating Income | | 38 | 36 | 30 |
| Interest Expense | | 32 | 32 | 31 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 38 | 36 | 30 |
| Income Taxes | | 8 | 7 | 6 |
| Consolidated Net Income | | 30 | 29 | 24 |
| Net Income From Continuing Operations | | 30 | 29 | 24 |
| Net Income | | 30 | 29 | 24 |
| EPS (Recurring) | | 3.92 | 3.68 | 3.02 |
| EPS (Basic, Before Extraordinaries) | | 3.92 | 3.68 | 3.02 |
| EPS (Diluted) | | 3.91 | 3.67 | 3.01 |
| EBITDA | | 41 | 39 | 33 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.88 | 9.07 | — |
| Price To Sales Ratio | | 2.93 | 2.42 | — |
| Gross Margin | | 71.55 | 70.00 | 68.63 |
| Operating Margin | | 32.76 | 32.73 | 29.41 |
| Net Margin | | 25.86 | 26.36 | 23.53 |
| Shares Outstanding | | 8 | 8 | 8 |
| Market Capitalization | | 340 | 266 | — |
| Operating Lease Expense | | — | — | — |
