| Total Revenue | | 291 | 292 | 295 | |
| Cost of Goods Sold Incl. D&A | | 82 | 86 | 100 |
| Gross Profit | | 210 | 206 | 195 |
| Selling, General and Administrative Excl. Other | | 99 | 77 | 72 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 27 | 48 | 53 |
| Operating Income | | 84 | 81 | 70 |
| Interest Expense | | 75 | 79 | 93 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | 0 | 0 |
| Net Income Before Taxes | | 84 | 81 | 70 |
| Income Taxes | | 17 | 17 | 15 |
| Consolidated Net Income | | 66 | 64 | 55 |
| Net Income From Continuing Operations | | 66 | 64 | 55 |
| Net Income | | 66 | 64 | 55 |
| EPS (Recurring) | | 3.92 | 3.75 | 3.21 |
| EPS (Basic, Before Extraordinaries) | | 3.92 | 3.75 | 3.21 |
| EPS (Diluted) | | 3.87 | 3.72 | 3.20 |
| EBITDA | | 116 | 92 | 87 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.52 | 11.54 | — |
| Price To Sales Ratio | | 2.83 | 2.50 | — |
| Gross Margin | | 72.16 | 70.55 | 66.10 |
| Operating Margin | | 28.87 | 27.74 | 23.73 |
| Net Margin | | 22.68 | 21.92 | 18.64 |
| Shares Outstanding | | 17 | 17 | 17 |
| Market Capitalization | | 824 | 730 | — |
| Operating Lease Expense | | — | — | — |
