| Total Revenue | | 198 | 186 | 177 | |
| Cost of Goods Sold Incl. D&A | | 62 | 63 | 64 |
| Gross Profit | | 136 | 124 | 112 |
| Selling, General and Administrative Excl. Other | | 46 | 4 | 54 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 51 | 84 | 29 |
| Operating Income | | 38 | 35 | 30 |
| Interest Expense | | 59 | 58 | 61 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 37 | 35 | 30 |
| Income Taxes | | 7 | 7 | 6 |
| Consolidated Net Income | | 30 | 28 | 24 |
| Net Income From Continuing Operations | | 30 | 28 | 24 |
| Net Income | | 30 | 28 | 24 |
| EPS (Recurring) | | 1.60 | 1.59 | 1.36 |
| EPS (Basic, Before Extraordinaries) | | 1.60 | 1.59 | 1.36 |
| EPS (Diluted) | | 1.60 | 1.59 | 1.36 |
| EBITDA | | 49 | 35 | 38 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.85 | 11.21 | — |
| Price To Sales Ratio | | 2.18 | 1.72 | — |
| Gross Margin | | 68.69 | 66.67 | 63.28 |
| Operating Margin | | 19.19 | 18.82 | 16.95 |
| Net Margin | | 15.15 | 15.05 | 13.56 |
| Shares Outstanding | | 21 | 18 | 18 |
| Market Capitalization | | 432 | 321 | — |
| Operating Lease Expense | | — | — | — |
