| Total Revenue | | 234 | 237 | 185 | |
| Cost of Goods Sold Incl. D&A | | 49 | 48 | 79 |
| Gross Profit | | 185 | 189 | 106 |
| Selling, General and Administrative Excl. Other | | 65 | 64 | 51 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 37 | 37 | 47 |
| Operating Income | | 83 | 88 | 8 |
| Interest Expense | | 54 | 57 | 57 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 83 | 88 | 8 |
| Income Taxes | | 23 | 25 | 3 |
| Consolidated Net Income | | 60 | 63 | 5 |
| Net Income From Continuing Operations | | 60 | 63 | 5 |
| Net Income | | 60 | 63 | 5 |
| EPS (Recurring) | | 1.85 | 1.95 | 0.22 |
| EPS (Basic, Before Extraordinaries) | | 1.85 | 1.95 | 0.22 |
| EPS (Diluted) | | 1.83 | 1.93 | 0.22 |
| EBITDA | | 88 | 94 | 12 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.79 | 9.67 | — |
| Price To Sales Ratio | | 2.78 | 2.60 | — |
| Gross Margin | | 79.06 | 79.75 | 57.30 |
| Operating Margin | | 35.47 | 37.13 | 4.32 |
| Net Margin | | 25.64 | 26.58 | 2.70 |
| Shares Outstanding | | 33 | 33 | 24 |
| Market Capitalization | | 651 | 616 | — |
| Operating Lease Expense | | — | — | — |
