| Total Revenue | | 248 | 255 | 242 | |
| Cost of Goods Sold Incl. D&A | | 81 | 86 | 95 |
| Gross Profit | | 167 | 169 | 147 |
| Selling, General and Administrative Excl. Other | | 80 | 73 | 67 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 34 | 41 | 43 |
| Operating Income | | 53 | 55 | 37 |
| Interest Expense | | 79 | 82 | 90 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 62 | 55 | 37 |
| Income Taxes | | 10 | 9 | 5 |
| Consolidated Net Income | | 51 | 46 | 32 |
| Net Income From Continuing Operations | | 51 | 46 | 32 |
| Net Income | | 51 | 46 | 32 |
| EPS (Recurring) | | 2.72 | 2.64 | 2.01 |
| EPS (Basic, Before Extraordinaries) | | 2.72 | 2.64 | 2.01 |
| EPS (Diluted) | | 2.72 | 2.64 | 2.01 |
| EBITDA | | 53 | 65 | 48 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.87 | 8.42 | — |
| Price To Sales Ratio | | 2.27 | 1.57 | — |
| Gross Margin | | 67.34 | 66.27 | 60.74 |
| Operating Margin | | 21.37 | 21.57 | 15.29 |
| Net Margin | | 20.56 | 18.04 | 13.22 |
| Shares Outstanding | | 21 | 18 | 15 |
| Market Capitalization | | 564 | 400 | — |
| Operating Lease Expense | | — | — | — |
