| Total Revenue | | 384 | 367 | 338 | |
| Cost of Goods Sold Incl. D&A | | 169 | 164 | 173 |
| Gross Profit | | 214 | 203 | 165 |
| Selling, General and Administrative Excl. Other | | 86 | 79 | 67 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 42 | 39 | 36 |
| Operating Income | | 87 | 85 | 61 |
| Interest Expense | | 165 | 159 | 168 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 85 | 83 | 61 |
| Income Taxes | | 16 | 16 | 14 |
| Consolidated Net Income | | 69 | 66 | 48 |
| Net Income From Continuing Operations | | 69 | 66 | 48 |
| Net Income | | 69 | 66 | 48 |
| EPS (Recurring) | | 4.58 | 4.45 | 3.14 |
| EPS (Basic, Before Extraordinaries) | | 4.58 | 4.45 | 3.14 |
| EPS (Diluted) | | 3.94 | 3.79 | 2.78 |
| EBITDA | | 92 | 90 | 66 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.90 | 10.03 | — |
| Price To Sales Ratio | | 1.42 | 1.45 | — |
| Gross Margin | | 55.73 | 55.31 | 48.82 |
| Operating Margin | | 22.66 | 23.16 | 18.05 |
| Net Margin | | 17.97 | 17.98 | 14.20 |
| Shares Outstanding | | 14 | 14 | 14 |
| Market Capitalization | | 546 | 532 | — |
| Operating Lease Expense | | — | — | — |
