| Total Revenue | | 330 | 328 | 338 | |
| Cost of Goods Sold Incl. D&A | | 97 | 108 | 133 |
| Gross Profit | | 234 | 220 | 206 |
| Selling, General and Administrative Excl. Other | | 111 | 101 | 91 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 87 | 97 | 91 |
| Operating Income | | 35 | 23 | 23 |
| Interest Expense | | 102 | 107 | 115 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 35 | 23 | 23 |
| Income Taxes | | 8 | 5 | 5 |
| Consolidated Net Income | | 27 | 17 | 18 |
| Net Income From Continuing Operations | | 27 | 17 | 18 |
| Net Income | | 27 | 17 | 18 |
| EPS (Recurring) | | 1.07 | 0.69 | 0.84 |
| EPS (Basic, Before Extraordinaries) | | 1.07 | 0.69 | 0.84 |
| EPS (Diluted) | | 1.05 | 0.68 | 0.83 |
| EBITDA | | 54 | 40 | 38 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 28.27 | 33.12 | — |
| Price To Sales Ratio | | 2.25 | 1.72 | — |
| Gross Margin | | 70.91 | 67.07 | 60.95 |
| Operating Margin | | 10.61 | 7.01 | 6.80 |
| Net Margin | | 8.18 | 5.18 | 5.33 |
| Shares Outstanding | | 25 | 25 | 21 |
| Market Capitalization | | 742 | 563 | — |
| Operating Lease Expense | | — | — | — |
