| Total Revenue | | 113 | 110 | 60 | |
| Cost of Goods Sold Incl. D&A | | 41 | 37 | 68 |
| Gross Profit | | 71 | 72 | 23 |
| Selling, General and Administrative Excl. Other | | 30 | 27 | 13 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 18 | 18 | 23 |
| Operating Income | | 22 | 27 | 24 |
| Interest Expense | | 35 | 34 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 22 | 27 | 24 |
| Income Taxes | | 4 | 6 | 5 |
| Consolidated Net Income | | 17 | 21 | 19 |
| Net Income From Continuing Operations | | 17 | 21 | 19 |
| Net Income | | 17 | 21 | 19 |
| EPS (Recurring) | | 1.24 | 1.46 | 1.41 |
| EPS (Basic, Before Extraordinaries) | | 1.24 | 1.46 | 1.41 |
| EPS (Diluted) | | 1.23 | 1.44 | 1.39 |
| EBITDA | | 27 | 34 | 25 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.04 | 23.53 | — |
| Price To Sales Ratio | | 3.66 | 4.31 | — |
| Gross Margin | | 62.83 | 65.45 | 38.33 |
| Operating Margin | | 19.47 | 24.55 | 40.00 |
| Net Margin | | 15.04 | 19.09 | 31.67 |
| Shares Outstanding | | 14 | 14 | 13 |
| Market Capitalization | | 414 | 474 | — |
| Operating Lease Expense | | — | — | — |
