| Total Revenue | | 523 | 518 | 500 | |
| Cost of Goods Sold Incl. D&A | | 197 | 202 | 207 |
| Gross Profit | | 324 | 316 | 293 |
| Selling, General and Administrative Excl. Other | | 108 | 133 | 130 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 98 | 70 | 68 |
| Operating Income | | 119 | 113 | 95 |
| Interest Expense | | 186 | 190 | 201 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 119 | 113 | 95 |
| Income Taxes | | 23 | 23 | 19 |
| Consolidated Net Income | | 96 | 91 | 76 |
| Net Income From Continuing Operations | | 96 | 91 | 76 |
| Net Income | | 96 | 91 | 76 |
| EPS (Recurring) | | 3.35 | 3.16 | 2.61 |
| EPS (Basic, Before Extraordinaries) | | 3.35 | 3.16 | 2.61 |
| EPS (Diluted) | | 3.34 | 3.16 | 2.58 |
| EBITDA | | 124 | 120 | 103 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.47 | 10.36 | — |
| Price To Sales Ratio | | 2.23 | 1.83 | — |
| Gross Margin | | 61.95 | 61.00 | 58.60 |
| Operating Margin | | 22.75 | 21.81 | 19.00 |
| Net Margin | | 18.36 | 17.57 | 15.20 |
| Shares Outstanding | | 28 | 29 | 29 |
| Market Capitalization | | 1,166 | 949 | — |
| Operating Lease Expense | | — | — | — |