| Total Revenue | | 144 | 133 | 118 | |
| Cost of Goods Sold Incl. D&A | | 56 | 59 | 53 |
| Gross Profit | | 86 | 74 | 64 |
| Selling, General and Administrative Excl. Other | | 15 | 31 | 30 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 26 | 8 | 7 |
| Operating Income | | 45 | 35 | 27 |
| Interest Expense | | 54 | 58 | 53 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 45 | 35 | 27 |
| Income Taxes | | 6 | 4 | 2 |
| Consolidated Net Income | | 39 | 31 | 25 |
| Net Income From Continuing Operations | | 39 | 31 | 25 |
| Net Income | | 39 | 31 | 25 |
| EPS (Recurring) | | 2.29 | 1.83 | 1.45 |
| EPS (Basic, Before Extraordinaries) | | 2.29 | 1.83 | 1.45 |
| EPS (Diluted) | | 2.29 | 1.83 | 1.45 |
| EBITDA | | 45 | 36 | 28 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.85 | 12.14 | — |
| Price To Sales Ratio | | 3.47 | 2.84 | — |
| Gross Margin | | 59.72 | 55.64 | 54.24 |
| Operating Margin | | 31.25 | 26.32 | 22.88 |
| Net Margin | | 27.08 | 23.31 | 21.19 |
| Shares Outstanding | | 17 | 17 | 17 |
| Market Capitalization | | 500 | 378 | — |
| Operating Lease Expense | | — | — | — |
