| Total Revenue | | 439 | 445 | 430 | |
| Cost of Goods Sold Incl. D&A | | 181 | 189 | 200 |
| Gross Profit | | 259 | 256 | 229 |
| Selling, General and Administrative Excl. Other | | 87 | 11 | 86 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 66 | 137 | 54 |
| Operating Income | | 104 | 108 | 89 |
| Interest Expense | | 169 | 175 | 196 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 112 | 108 | 89 |
| Income Taxes | | 32 | 32 | 26 |
| Consolidated Net Income | | 81 | 76 | 62 |
| Net Income From Continuing Operations | | 81 | 76 | 62 |
| Net Income | | 81 | 76 | 62 |
| EPS (Recurring) | | 2.71 | 2.55 | 2.07 |
| EPS (Basic, Before Extraordinaries) | | 2.71 | 2.55 | 2.07 |
| EPS (Diluted) | | 2.68 | 2.51 | 2.05 |
| EBITDA | | 108 | 114 | 95 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.65 | 10.77 | — |
| Price To Sales Ratio | | 2.13 | 1.82 | — |
| Gross Margin | | 59.00 | 57.53 | 53.26 |
| Operating Margin | | 23.69 | 24.27 | 20.70 |
| Net Margin | | 18.45 | 17.08 | 14.42 |
| Shares Outstanding | | 30 | 30 | 30 |
| Market Capitalization | | 936 | 811 | — |
| Operating Lease Expense | | — | — | — |
