| Total Revenue | | 304 | 293 | 285 | |
| Cost of Goods Sold Incl. D&A | | 59 | 59 | 66 |
| Gross Profit | | 244 | 235 | 219 |
| Selling, General and Administrative Excl. Other | | 72 | 94 | 83 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 79 | 36 | 39 |
| Operating Income | | 94 | 105 | 97 |
| Interest Expense | | 57 | 57 | 63 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 94 | 105 | 97 |
| Income Taxes | | 25 | 27 | 26 |
| Consolidated Net Income | | 69 | 77 | 72 |
| Net Income From Continuing Operations | | 69 | 77 | 72 |
| Net Income | | 69 | 77 | 72 |
| EPS (Recurring) | | 2.18 | 2.44 | 2.27 |
| EPS (Basic, Before Extraordinaries) | | 2.18 | 2.44 | 2.27 |
| EPS (Diluted) | | 2.18 | 2.44 | 2.26 |
| EBITDA | | 100 | 110 | 103 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.90 | 10.59 | — |
| Price To Sales Ratio | | 3.29 | 2.73 | — |
| Gross Margin | | 80.26 | 80.20 | 76.84 |
| Operating Margin | | 30.92 | 35.84 | 34.04 |
| Net Margin | | 22.70 | 26.28 | 25.26 |
| Shares Outstanding | | 33 | 31 | 32 |
| Market Capitalization | | 1,000 | 801 | — |
| Operating Lease Expense | | — | — | — |
