| Total Revenue | | 538 | 496 | 403 | |
| Cost of Goods Sold Incl. D&A | | 264 | 235 | 204 |
| Gross Profit | | 274 | 261 | 199 |
| Selling, General and Administrative Excl. Other | | 101 | 95 | 74 |
| Research and Development | | 15 | 13 | 9 |
| Other Operating Expense | | 29 | 34 | 28 |
| Operating Income | | 128 | 119 | 88 |
| Interest Expense | | 38 | 26 | 52 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 13 | 13 | 6 |
| Net Income Before Taxes | | 76 | 81 | 29 |
| Income Taxes | | 8 | 8 | 7 |
| Consolidated Net Income | | 69 | 72 | 22 |
| Net Income From Continuing Operations | | 69 | 72 | 22 |
| Net Income | | 69 | 72 | 22 |
| EPS (Recurring) | | 0.72 | 0.77 | 0.24 |
| EPS (Basic, Before Extraordinaries) | | 0.72 | 0.77 | 0.24 |
| EPS (Diluted) | | 0.71 | 0.75 | 0.24 |
| EBITDA | | 171 | 157 | 124 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 100.94 | 90.67 | — |
| Price To Sales Ratio | | 12.52 | 12.89 | — |
| Gross Margin | | 50.93 | 52.62 | 49.38 |
| Operating Margin | | 23.79 | 23.99 | 21.84 |
| Net Margin | | 12.83 | 14.52 | 5.46 |
| Shares Outstanding | | 94 | 94 | 94 |
| Market Capitalization | | 6,737 | 6,392 | — |
| Operating Lease Expense | | — | — | — |
