| Total Revenue | | 457 | 466 | 447 | |
| Cost of Goods Sold Incl. D&A | | 156 | 127 | 134 |
| Gross Profit | | 301 | 339 | 313 |
| Selling, General and Administrative Excl. Other | | 171 | 171 | 131 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 34 | 51 | 78 |
| Operating Income | | 96 | 117 | 104 |
| Interest Expense | | 119 | 117 | 129 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 123 | 117 | 104 |
| Income Taxes | | 27 | 25 | 25 |
| Consolidated Net Income | | 95 | 92 | 79 |
| Net Income From Continuing Operations | | 95 | 92 | 79 |
| Net Income | | 95 | 92 | 79 |
| EPS (Recurring) | | 3.97 | 3.84 | 3.31 |
| EPS (Basic, Before Extraordinaries) | | 3.97 | 3.84 | 3.31 |
| EPS (Diluted) | | 3.97 | 3.83 | 3.30 |
| EBITDA | | 115 | 137 | 125 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.55 | 10.18 | — |
| Price To Sales Ratio | | 2.51 | 2.01 | — |
| Gross Margin | | 65.86 | 72.75 | 70.02 |
| Operating Margin | | 21.01 | 25.11 | 23.27 |
| Net Margin | | 20.79 | 19.74 | 17.67 |
| Shares Outstanding | | 25 | 24 | 24 |
| Market Capitalization | | 1,147 | 936 | — |
| Operating Lease Expense | | — | — | — |
