| Total Revenue | | 266 | 255 | 212 | |
| Cost of Goods Sold Incl. D&A | | 109 | 107 | 94 |
| Gross Profit | | 157 | 149 | 118 |
| Selling, General and Administrative Excl. Other | | 44 | 41 | 36 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 24 | 17 |
| Operating Income | | 90 | 84 | 65 |
| Interest Expense | | 97 | 97 | 87 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 90 | 84 | 65 |
| Income Taxes | | 23 | 22 | 19 |
| Consolidated Net Income | | 68 | 62 | 46 |
| Net Income From Continuing Operations | | 68 | 62 | 46 |
| Net Income | | 68 | 62 | 46 |
| EPS (Recurring) | | 3.16 | 2.90 | 2.26 |
| EPS (Basic, Before Extraordinaries) | | 3.16 | 2.90 | 2.26 |
| EPS (Diluted) | | 3.15 | 2.90 | 2.26 |
| EBITDA | | 93 | 87 | 67 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.24 | 12.34 | — |
| Price To Sales Ratio | | 3.54 | 2.95 | — |
| Gross Margin | | 59.02 | 58.43 | 55.66 |
| Operating Margin | | 33.83 | 32.94 | 30.66 |
| Net Margin | | 25.56 | 24.31 | 21.70 |
| Shares Outstanding | | 21 | 21 | 20 |
| Market Capitalization | | 942 | 751 | — |
| Operating Lease Expense | | — | — | — |
