| Total Revenue | | 173 | 178 | 165 | |
| Cost of Goods Sold Incl. D&A | | 82 | 85 | 86 |
| Gross Profit | | 93 | 93 | 80 |
| Selling, General and Administrative Excl. Other | | 39 | 36 | 27 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 13 | 15 | 20 |
| Operating Income | | 39 | 42 | 33 |
| Interest Expense | | 80 | 83 | 85 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 44 | 42 | 33 |
| Income Taxes | | 8 | 8 | 6 |
| Consolidated Net Income | | 36 | 34 | 27 |
| Net Income From Continuing Operations | | 36 | 34 | 27 |
| Net Income | | 36 | 34 | 27 |
| EPS (Recurring) | | 3.28 | 3.10 | 2.45 |
| EPS (Basic, Before Extraordinaries) | | 3.28 | 3.10 | 2.45 |
| EPS (Diluted) | | 3.24 | 3.07 | 2.43 |
| EBITDA | | 41 | 44 | 35 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.38 | 8.61 | — |
| Price To Sales Ratio | | 1.93 | 1.63 | — |
| Gross Margin | | 53.76 | 52.25 | 48.48 |
| Operating Margin | | 22.54 | 23.60 | 20.00 |
| Net Margin | | 20.81 | 19.10 | 16.36 |
| Shares Outstanding | | 11 | 11 | 11 |
| Market Capitalization | | 334 | 291 | — |
| Operating Lease Expense | | — | — | — |
