| Total Revenue | | 196 | 195 | 164 | |
| Cost of Goods Sold Incl. D&A | | 52 | 53 | 61 |
| Gross Profit | | 145 | 141 | 103 |
| Selling, General and Administrative Excl. Other | | 57 | 62 | 51 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 30 | 27 | 41 |
| Operating Income | | 57 | 53 | 11 |
| Interest Expense | | 49 | 50 | 50 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 57 | 53 | 11 |
| Income Taxes | | 15 | 14 | 3 |
| Consolidated Net Income | | 41 | 38 | 8 |
| Net Income From Continuing Operations | | 41 | 38 | 8 |
| Net Income | | 41 | 38 | 8 |
| EPS (Recurring) | | 2.17 | 2.01 | 0.45 |
| EPS (Basic, Before Extraordinaries) | | 2.17 | 2.01 | 0.45 |
| EPS (Diluted) | | 2.16 | 2.00 | 0.45 |
| EBITDA | | 61 | 57 | 13 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.66 | 11.25 | — |
| Price To Sales Ratio | | 2.44 | 2.19 | — |
| Gross Margin | | 73.98 | 72.31 | 62.80 |
| Operating Margin | | 29.08 | 27.18 | 6.71 |
| Net Margin | | 20.92 | 19.49 | 4.88 |
| Shares Outstanding | | 19 | 19 | 17 |
| Market Capitalization | | 479 | 428 | — |
| Operating Lease Expense | | — | — | — |
