| Total Revenue | | 296 | 292 | 269 | |
| Cost of Goods Sold Incl. D&A | | 74 | 202 | 72 |
| Gross Profit | | 221 | 90 | 197 |
| Selling, General and Administrative Excl. Other | | 27 | 27 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 67 | -57 | 51 |
| Operating Income | | 128 | 120 | 121 |
| Interest Expense | | 73 | 71 | 54 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 11 | 0 | 0 |
| Net Income Before Taxes | | 44 | 49 | 68 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 37 | 38 | 51 |
| Net Income From Continuing Operations | | 44 | 49 | 68 |
| Net Income | | 37 | 38 | 51 |
| EPS (Recurring) | | 1.52 | 1.55 | 1.64 |
| EPS (Basic, Before Extraordinaries) | | 1.52 | 1.55 | 1.64 |
| EPS (Diluted) | | 1.52 | 1.55 | 1.63 |
| EBITDA | | 178 | 179 | 172 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.70 | 20.34 | — |
| Price To Sales Ratio | | 2.92 | 2.59 | — |
| Gross Margin | | 74.66 | 30.82 | 73.23 |
| Operating Margin | | 43.24 | 41.10 | 44.98 |
| Net Margin | | 12.50 | 13.01 | 18.96 |
| Shares Outstanding | | 24 | 24 | 24 |
| Market Capitalization | | 865 | 757 | — |
| Operating Lease Expense | | — | — | — |
