| Total Revenue | | 211 | 188 | 163 | |
| Cost of Goods Sold Incl. D&A | | 76 | 61 | 61 |
| Gross Profit | | 134 | 128 | 102 |
| Selling, General and Administrative Excl. Other | | 46 | 39 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 8 | 13 | 15 |
| Operating Income | | 81 | 76 | 54 |
| Interest Expense | | 57 | 57 | 57 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | 0 | 0 |
| Net Income Before Taxes | | 79 | 76 | 54 |
| Income Taxes | | 17 | 18 | 13 |
| Consolidated Net Income | | 59 | 58 | 41 |
| Net Income From Continuing Operations | | 59 | 58 | 41 |
| Net Income | | 59 | 58 | 41 |
| EPS (Recurring) | | 6.05 | 5.78 | 4.13 |
| EPS (Basic, Before Extraordinaries) | | 6.05 | 5.78 | 4.13 |
| EPS (Diluted) | | 5.94 | 5.67 | 4.06 |
| EBITDA | | 83 | 78 | 57 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.33 | 9.12 | — |
| Price To Sales Ratio | | 2.63 | 2.75 | — |
| Gross Margin | | 63.51 | 68.09 | 62.58 |
| Operating Margin | | 38.39 | 40.43 | 33.13 |
| Net Margin | | 27.96 | 30.85 | 25.15 |
| Shares Outstanding | | 10 | 10 | 10 |
| Market Capitalization | | 554 | 517 | — |
| Operating Lease Expense | | — | — | — |
