| Total Revenue | | 456 | 441 | 403 | |
| Cost of Goods Sold Incl. D&A | | 182 | 185 | 186 |
| Gross Profit | | 273 | 256 | 217 |
| Selling, General and Administrative Excl. Other | | 99 | 134 | 128 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 112 | 70 | 44 |
| Operating Income | | 62 | 52 | 45 |
| Interest Expense | | 155 | 162 | 179 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 62 | 52 | 45 |
| Income Taxes | | 18 | 15 | 12 |
| Consolidated Net Income | | 44 | 37 | 33 |
| Net Income From Continuing Operations | | 44 | 37 | 33 |
| Net Income | | 44 | 37 | 33 |
| EPS (Recurring) | | 2.49 | 2.12 | 1.87 |
| EPS (Basic, Before Extraordinaries) | | 2.49 | 2.12 | 1.87 |
| EPS (Diluted) | | 2.48 | 2.11 | 1.85 |
| EBITDA | | 73 | 63 | 50 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.04 | 13.20 | — |
| Price To Sales Ratio | | 1.77 | 1.14 | — |
| Gross Margin | | 59.87 | 58.05 | 53.85 |
| Operating Margin | | 13.60 | 11.79 | 11.17 |
| Net Margin | | 9.65 | 8.39 | 8.19 |
| Shares Outstanding | | 18 | 18 | 18 |
| Market Capitalization | | 806 | 501 | — |
| Operating Lease Expense | | — | — | — |
