| Total Revenue | | 348 | 314 | 327 | |
| Cost of Goods Sold Incl. D&A | | 168 | 156 | 109 |
| Gross Profit | | 179 | 158 | 218 |
| Selling, General and Administrative Excl. Other | | 89 | 69 | 81 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 54 | 57 | 58 |
| Operating Income | | 35 | 33 | 78 |
| Interest Expense | | 114 | 105 | 111 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -45 | -45 | 0 |
| Net Income Before Taxes | | 29 | 26 | 78 |
| Income Taxes | | 4 | 4 | 16 |
| Consolidated Net Income | | 24 | 23 | 63 |
| Net Income From Continuing Operations | | 24 | 23 | 63 |
| Net Income | | 24 | 23 | 63 |
| EPS (Recurring) | | 1.37 | 1.24 | 4.04 |
| EPS (Basic, Before Extraordinaries) | | 1.37 | 1.24 | 4.04 |
| EPS (Diluted) | | 1.34 | 1.23 | 4.00 |
| EBITDA | | 90 | 85 | 89 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 34.78 | 36.30 | — |
| Price To Sales Ratio | | 2.54 | 2.70 | — |
| Gross Margin | | 51.44 | 50.32 | 66.67 |
| Operating Margin | | 10.06 | 10.51 | 23.85 |
| Net Margin | | 6.90 | 7.32 | 19.27 |
| Shares Outstanding | | 19 | 19 | 16 |
| Market Capitalization | | 885 | 848 | — |
| Operating Lease Expense | | — | — | — |
