| Total Revenue | | 252 | 237 | 234 | |
| Cost of Goods Sold Incl. D&A | | 95 | 90 | 95 |
| Gross Profit | | 158 | 147 | 139 |
| Selling, General and Administrative Excl. Other | | 51 | 42 | 36 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 12 | 12 | 16 |
| Operating Income | | 95 | 93 | 87 |
| Interest Expense | | 95 | 90 | 95 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 101 | 93 | 87 |
| Income Taxes | | 27 | 24 | 23 |
| Consolidated Net Income | | 74 | 69 | 65 |
| Net Income From Continuing Operations | | 74 | 69 | 65 |
| Net Income | | 74 | 69 | 65 |
| EPS (Recurring) | | 2.81 | 2.67 | 2.55 |
| EPS (Basic, Before Extraordinaries) | | 2.81 | 2.67 | 2.55 |
| EPS (Diluted) | | 2.77 | 2.64 | 2.52 |
| EBITDA | | 97 | 93 | 90 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.34 | 10.05 | — |
| Price To Sales Ratio | | 3.93 | 2.91 | — |
| Gross Margin | | 62.70 | 62.03 | 59.40 |
| Operating Margin | | 37.70 | 39.24 | 37.18 |
| Net Margin | | 29.37 | 29.11 | 27.78 |
| Shares Outstanding | | 29 | 26 | 25 |
| Market Capitalization | | 991 | 690 | — |
| Operating Lease Expense | | — | — | — |
