| Total Revenue | | 575 | 570 | 540 | |
| Cost of Goods Sold Incl. D&A | | 177 | 175 | 190 |
| Gross Profit | | 398 | 395 | 350 |
| Selling, General and Administrative Excl. Other | | 186 | 167 | 164 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 91 | 103 | 91 |
| Operating Income | | 121 | 125 | 95 |
| Interest Expense | | 147 | 150 | 163 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 119 | 123 | 95 |
| Income Taxes | | 24 | 25 | 19 |
| Consolidated Net Income | | 96 | 98 | 76 |
| Net Income From Continuing Operations | | 96 | 98 | 76 |
| Net Income | | 96 | 98 | 76 |
| EPS (Recurring) | | 3.44 | 3.58 | 2.76 |
| EPS (Basic, Before Extraordinaries) | | 3.44 | 3.58 | 2.76 |
| EPS (Diluted) | | 3.39 | 3.53 | 2.69 |
| EBITDA | | 133 | 133 | 105 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.68 | 10.66 | — |
| Price To Sales Ratio | | 1.76 | 1.85 | — |
| Gross Margin | | 69.22 | 69.30 | 64.81 |
| Operating Margin | | 21.04 | 21.93 | 17.59 |
| Net Margin | | 16.70 | 17.19 | 14.07 |
| Shares Outstanding | | 28 | 28 | 27 |
| Market Capitalization | | 1,013 | 1,054 | — |
| Operating Lease Expense | | — | — | — |