| Total Revenue | | 796 | 781 | 631 | |
| Cost of Goods Sold Incl. D&A | | 313 | 317 | 254 |
| Gross Profit | | 482 | 463 | 377 |
| Selling, General and Administrative Excl. Other | | 208 | 276 | 183 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 85 | 0 | 24 |
| Operating Income | | 190 | 187 | 170 |
| Interest Expense | | 163 | 82 | 74 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -82 | 12 | -3 |
| Net Income Before Taxes | | 108 | 93 | 99 |
| Income Taxes | | 33 | 30 | 29 |
| Consolidated Net Income | | 75 | 63 | 69 |
| Net Income From Continuing Operations | | 75 | 63 | 69 |
| Net Income | | 75 | 63 | 69 |
| EPS (Recurring) | | 2.37 | 1.98 | 2.14 |
| EPS (Basic, Before Extraordinaries) | | 2.37 | 1.98 | 2.14 |
| EPS (Diluted) | | 2.04 | 1.73 | 1.86 |
| EBITDA | | 611 | 401 | 342 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.44 | 26.76 | — |
| Price To Sales Ratio | | 1.35 | 1.90 | — |
| Gross Margin | | 60.55 | 59.28 | 59.75 |
| Operating Margin | | 23.87 | 23.94 | 26.94 |
| Net Margin | | 9.42 | 8.07 | 10.94 |
| Shares Outstanding | | 32 | 32 | 32 |
| Market Capitalization | | 1,073 | 1,482 | — |
| Operating Lease Expense | | — | — | — |
