| Total Revenue | | 544 | 527 | 492 | |
| Cost of Goods Sold Incl. D&A | | 241 | 250 | 222 |
| Gross Profit | | 303 | 278 | 271 |
| Selling, General and Administrative Excl. Other | | 70 | 94 | 90 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 109 | 82 | 84 |
| Operating Income | | 122 | 102 | 97 |
| Interest Expense | | 209 | 212 | 215 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 122 | 102 | 97 |
| Income Taxes | | 36 | 30 | 30 |
| Consolidated Net Income | | 86 | 71 | 67 |
| Net Income From Continuing Operations | | 86 | 71 | 67 |
| Net Income | | 86 | 71 | 67 |
| EPS (Recurring) | | 8.23 | 6.71 | 5.96 |
| EPS (Basic, Before Extraordinaries) | | 8.23 | 6.71 | 5.96 |
| EPS (Diluted) | | 8.12 | 6.62 | 5.93 |
| EBITDA | | 112 | 90 | 86 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.47 | 11.53 | — |
| Price To Sales Ratio | | 1.88 | 1.59 | — |
| Gross Margin | | 55.70 | 52.75 | 55.08 |
| Operating Margin | | 22.43 | 19.35 | 19.72 |
| Net Margin | | 15.81 | 13.47 | 13.62 |
| Shares Outstanding | | 11 | 11 | 11 |
| Market Capitalization | | 1,024 | 840 | — |
| Operating Lease Expense | | — | — | — |
