| Total Revenue | | 425 | 397 | 336 | |
| Cost of Goods Sold Incl. D&A | | 101 | 87 | 69 |
| Gross Profit | | 325 | 310 | 267 |
| Selling, General and Administrative Excl. Other | | 103 | 129 | 103 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 103 | 70 | 51 |
| Operating Income | | 118 | 111 | 113 |
| Interest Expense | | 68 | 62 | 56 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 115 | 108 | 113 |
| Income Taxes | | 28 | 27 | 28 |
| Consolidated Net Income | | 87 | 80 | 85 |
| Net Income From Continuing Operations | | 87 | 80 | 85 |
| Net Income | | 87 | 80 | 85 |
| EPS (Recurring) | | 1.71 | 1.64 | 1.90 |
| EPS (Basic, Before Extraordinaries) | | 1.71 | 1.64 | 1.90 |
| EPS (Diluted) | | 1.68 | 1.62 | 1.87 |
| EBITDA | | 128 | 121 | 122 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.03 | 12.04 | — |
| Price To Sales Ratio | | 2.73 | 2.60 | — |
| Gross Margin | | 76.47 | 78.09 | 79.46 |
| Operating Margin | | 27.76 | 27.96 | 33.63 |
| Net Margin | | 20.47 | 20.15 | 25.30 |
| Shares Outstanding | | 53 | 53 | 45 |
| Market Capitalization | | 1,160 | 1,034 | — |
| Operating Lease Expense | | — | — | — |
