| Total Revenue | | 154 | 154 | 155 | |
| Cost of Goods Sold Incl. D&A | | 54 | 53 | 51 |
| Gross Profit | | 102 | 101 | 104 |
| Selling, General and Administrative Excl. Other | | 49 | 53 | 45 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 24 | 19 | 27 |
| Operating Income | | 29 | 29 | 32 |
| Interest Expense | | 47 | 47 | 49 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 29 | 29 | 32 |
| Income Taxes | | 4 | 5 | 6 |
| Consolidated Net Income | | 23 | 23 | 26 |
| Net Income From Continuing Operations | | 23 | 23 | 26 |
| Net Income | | 23 | 23 | 26 |
| EPS (Recurring) | | 1.48 | 1.46 | 1.69 |
| EPS (Basic, Before Extraordinaries) | | 1.48 | 1.46 | 1.69 |
| EPS (Diluted) | | 1.48 | 1.46 | 1.69 |
| EBITDA | | 31 | 31 | 34 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.68 | 13.82 | — |
| Price To Sales Ratio | | 2.54 | 2.10 | — |
| Gross Margin | | 66.23 | 65.58 | 67.10 |
| Operating Margin | | 18.83 | 18.83 | 20.65 |
| Net Margin | | 14.94 | 14.94 | 16.77 |
| Shares Outstanding | | 18 | 16 | 15 |
| Market Capitalization | | 391 | 323 | — |
| Operating Lease Expense | | — | — | — |
