| Total Revenue | | 659 | 646 | 589 | |
| Cost of Goods Sold Incl. D&A | | 239 | 308 | 287 |
| Gross Profit | | 420 | 338 | 302 |
| Selling, General and Administrative Excl. Other | | 250 | 240 | 222 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 62 | 18 | 26 |
| Operating Income | | 109 | 80 | 54 |
| Interest Expense | | 88 | 85 | 75 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 63 | 58 | 54 |
| Income Taxes | | 14 | 13 | 13 |
| Consolidated Net Income | | 48 | 44 | 41 |
| Net Income From Continuing Operations | | 48 | 44 | 41 |
| Net Income | | 48 | 44 | 41 |
| EPS (Recurring) | | 5.14 | 4.63 | 4.28 |
| EPS (Basic, Before Extraordinaries) | | 5.14 | 4.63 | 4.28 |
| EPS (Diluted) | | 4.93 | 4.45 | 4.14 |
| EBITDA | | 126 | 92 | 68 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.55 | 8.71 | — |
| Price To Sales Ratio | | 0.51 | 0.60 | — |
| Gross Margin | | 63.73 | 52.32 | 51.27 |
| Operating Margin | | 16.54 | 12.38 | 9.17 |
| Net Margin | | 7.28 | 6.81 | 6.96 |
| Shares Outstanding | | 9 | 10 | 10 |
| Market Capitalization | | 335 | 388 | — |
| Operating Lease Expense | | — | — | — |
