| Total Revenue | | 426 | 422 | 430 | |
| Cost of Goods Sold Incl. D&A | | 158 | 165 | 193 |
| Gross Profit | | 268 | 257 | 237 |
| Selling, General and Administrative Excl. Other | | 86 | 74 | 70 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 47 | 58 | 55 |
| Operating Income | | 134 | 126 | 112 |
| Interest Expense | | 151 | 153 | 176 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 134 | 126 | 112 |
| Income Taxes | | 24 | 22 | 18 |
| Consolidated Net Income | | 109 | 103 | 93 |
| Net Income From Continuing Operations | | 109 | 103 | 93 |
| Net Income | | 109 | 103 | 93 |
| EPS (Recurring) | | 4.29 | 4.02 | 3.64 |
| EPS (Basic, Before Extraordinaries) | | 4.29 | 4.02 | 3.64 |
| EPS (Diluted) | | 4.27 | 4.01 | 3.63 |
| EBITDA | | 141 | 130 | 118 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.02 | 14.23 | — |
| Price To Sales Ratio | | 3.51 | 3.52 | — |
| Gross Margin | | 62.91 | 60.90 | 55.12 |
| Operating Margin | | 31.46 | 29.86 | 26.05 |
| Net Margin | | 25.59 | 24.41 | 21.63 |
| Shares Outstanding | | 25 | 26 | 26 |
| Market Capitalization | | 1,497 | 1,484 | — |
| Operating Lease Expense | | — | — | — |
