| Total Revenue | | 284 | 272 | 269 | |
| Cost of Goods Sold Incl. D&A | | 99 | 98 | 107 |
| Gross Profit | | 183 | 173 | 162 |
| Selling, General and Administrative Excl. Other | | 57 | 79 | 6 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 58 | 29 | 101 |
| Operating Income | | 69 | 65 | 55 |
| Interest Expense | | 93 | 91 | 99 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 69 | 65 | 55 |
| Income Taxes | | 11 | 10 | 9 |
| Consolidated Net Income | | 57 | 55 | 46 |
| Net Income From Continuing Operations | | 57 | 55 | 46 |
| Net Income | | 57 | 55 | 46 |
| EPS (Recurring) | | 1.45 | 1.46 | 1.23 |
| EPS (Basic, Before Extraordinaries) | | 1.45 | 1.46 | 1.23 |
| EPS (Diluted) | | 1.45 | 1.45 | 1.22 |
| EBITDA | | 75 | 72 | 62 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.75 | 9.19 | — |
| Price To Sales Ratio | | 2.24 | 1.86 | — |
| Gross Margin | | 64.44 | 63.60 | 60.22 |
| Operating Margin | | 24.30 | 23.90 | 20.45 |
| Net Margin | | 20.07 | 20.22 | 17.10 |
| Shares Outstanding | | 45 | 38 | 37 |
| Market Capitalization | | 636 | 506 | — |
| Operating Lease Expense | | — | — | — |
