| Total Revenue | | 601 | 661 | 577 | |
| Cost of Goods Sold Incl. D&A | | 308 | 312 | 401 |
| Gross Profit | | 293 | 349 | 175 |
| Selling, General and Administrative Excl. Other | | 95 | 92 | 76 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 134 | 196 | 42 |
| Operating Income | | 64 | 61 | 57 |
| Interest Expense | | 119 | 120 | 124 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 64 | 61 | 57 |
| Income Taxes | | 15 | 14 | 12 |
| Consolidated Net Income | | 50 | 47 | 45 |
| Net Income From Continuing Operations | | 50 | 47 | 45 |
| Net Income | | 50 | 47 | 45 |
| EPS (Recurring) | | 3.27 | 3.12 | 3.35 |
| EPS (Basic, Before Extraordinaries) | | 3.27 | 3.12 | 3.35 |
| EPS (Diluted) | | 3.19 | 3.04 | 3.25 |
| EBITDA | | 71 | 68 | 62 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.46 | 37.69 | — |
| Price To Sales Ratio | | 1.79 | 2.60 | — |
| Gross Margin | | 48.75 | 52.80 | 30.33 |
| Operating Margin | | 10.65 | 9.23 | 9.88 |
| Net Margin | | 8.32 | 7.11 | 7.80 |
| Shares Outstanding | | 15 | 15 | 14 |
| Market Capitalization | | 1,075 | 1,719 | — |
| Operating Lease Expense | | — | — | — |
