| Total Revenue | | 292 | 251 | 227 | |
| Cost of Goods Sold Incl. D&A | | 154 | 147 | 117 |
| Gross Profit | | 138 | 104 | 110 |
| Selling, General and Administrative Excl. Other | | 52 | 44 | 41 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 24 | 17 | 16 |
| Operating Income | | 61 | 43 | 53 |
| Interest Expense | | 149 | 144 | 117 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 60 | 43 | 53 |
| Income Taxes | | 14 | 10 | 13 |
| Consolidated Net Income | | 46 | 33 | 40 |
| Net Income From Continuing Operations | | 46 | 33 | 40 |
| Net Income | | 46 | 33 | 40 |
| EPS (Recurring) | | 1.53 | 1.05 | 1.29 |
| EPS (Basic, Before Extraordinaries) | | 1.53 | 1.05 | 1.29 |
| EPS (Diluted) | | 1.50 | 1.03 | 1.27 |
| EBITDA | | 65 | 46 | 56 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.69 | — | — |
| Price To Sales Ratio | | 1.62 | — | — |
| Gross Margin | | 47.26 | 41.43 | 48.46 |
| Operating Margin | | 20.89 | 17.13 | 23.35 |
| Net Margin | | 15.75 | 13.15 | 17.62 |
| Shares Outstanding | | 27 | 27 | 28 |
| Market Capitalization | | 473 | — | — |
| Operating Lease Expense | | — | — | — |
