| Total Revenue | | 585 | 586 | 565 | |
| Cost of Goods Sold Incl. D&A | | 179 | 18 | 169 |
| Gross Profit | | 405 | 567 | 396 |
| Selling, General and Administrative Excl. Other | | 313 | 312 | 188 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 34 | 161 | 49 |
| Operating Income | | 58 | 95 | 159 |
| Interest Expense | | 50 | 49 | 43 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 4 | 4 |
| Net Income Before Taxes | | 46 | 45 | 112 |
| Income Taxes | | 11 | 11 | 22 |
| Consolidated Net Income | | 35 | 35 | 90 |
| Net Income From Continuing Operations | | 35 | 35 | 90 |
| Net Income | | 35 | 35 | 90 |
| EPS (Recurring) | | 7.54 | 6.97 | 16.54 |
| EPS (Basic, Before Extraordinaries) | | 7.54 | 6.97 | 16.54 |
| EPS (Diluted) | | 7.38 | 6.88 | 16.30 |
| EBITDA | | 100 | 100 | 165 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.11 | 19.63 | — |
| Price To Sales Ratio | | 1.52 | 1.15 | — |
| Gross Margin | | 69.23 | 96.76 | 70.09 |
| Operating Margin | | 9.91 | 16.21 | 28.14 |
| Net Margin | | 5.98 | 5.97 | 15.93 |
| Shares Outstanding | | 5 | 5 | 6 |
| Market Capitalization | | 890 | 675 | — |
| Operating Lease Expense | | — | — | — |
