| Total Revenue | | 175 | 176 | 159 | |
| Cost of Goods Sold Incl. D&A | | 62 | 62 | 57 |
| Gross Profit | | 113 | 114 | 101 |
| Selling, General and Administrative Excl. Other | | 53 | 45 | 40 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 30 | 26 |
| Operating Income | | 38 | 38 | 35 |
| Interest Expense | | 27 | 26 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 1 | 3 |
| Net Income Before Taxes | | 11 | 11 | 10 |
| Income Taxes | | 4 | 3 | 2 |
| Consolidated Net Income | | 7 | 8 | 8 |
| Net Income From Continuing Operations | | 7 | 8 | 8 |
| Net Income | | 7 | 8 | 8 |
| EPS (Recurring) | | 0.13 | 0.13 | 0.12 |
| EPS (Basic, Before Extraordinaries) | | 0.13 | 0.13 | 0.12 |
| EPS (Diluted) | | 0.13 | 0.13 | 0.12 |
| EBITDA | | 69 | 68 | 58 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 78.46 | 75.31 | — |
| Price To Sales Ratio | | 3.85 | 3.67 | — |
| Gross Margin | | 64.57 | 64.77 | 63.52 |
| Operating Margin | | 21.71 | 21.59 | 22.01 |
| Net Margin | | 4.00 | 4.55 | 5.03 |
| Shares Outstanding | | 66 | 66 | 65 |
| Market Capitalization | | 673 | 646 | — |
| Operating Lease Expense | | — | — | — |
