| Total Revenue | | 354 | 336 | 317 | |
| Cost of Goods Sold Incl. D&A | | 89 | 93 | 107 |
| Gross Profit | | 265 | 243 | 211 |
| Selling, General and Administrative Excl. Other | | 134 | 121 | 103 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 47 | 45 | 55 |
| Operating Income | | 83 | 78 | 52 |
| Interest Expense | | 88 | 90 | 100 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 84 | 79 | 52 |
| Income Taxes | | 11 | 11 | 9 |
| Consolidated Net Income | | 72 | 68 | 43 |
| Net Income From Continuing Operations | | 72 | 68 | 43 |
| Net Income | | 72 | 68 | 43 |
| EPS (Recurring) | | 2.06 | 1.99 | 1.26 |
| EPS (Basic, Before Extraordinaries) | | 2.06 | 1.99 | 1.26 |
| EPS (Diluted) | | 2.04 | 1.96 | 1.24 |
| EBITDA | | 86 | 80 | 55 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.69 | 12.07 | — |
| Price To Sales Ratio | | 3.08 | 2.39 | — |
| Gross Margin | | 74.86 | 72.32 | 66.56 |
| Operating Margin | | 23.45 | 23.21 | 16.40 |
| Net Margin | | 20.34 | 20.24 | 13.56 |
| Shares Outstanding | | 39 | 34 | 34 |
| Market Capitalization | | 1,089 | 804 | — |
| Operating Lease Expense | | — | — | — |
