| Total Revenue | | 170 | 153 | 157 | |
| Cost of Goods Sold Incl. D&A | | 68 | 60 | 71 |
| Gross Profit | | 102 | 94 | 86 |
| Selling, General and Administrative Excl. Other | | 53 | 42 | 39 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 20 | 24 | 22 |
| Operating Income | | 29 | 28 | 24 |
| Interest Expense | | 68 | 63 | 74 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 34 | 28 | 24 |
| Income Taxes | | 6 | 5 | 4 |
| Consolidated Net Income | | 28 | 23 | 20 |
| Net Income From Continuing Operations | | 28 | 23 | 20 |
| Net Income | | 28 | 23 | 20 |
| EPS (Recurring) | | 2.42 | 2.22 | 2.06 |
| EPS (Basic, Before Extraordinaries) | | 2.42 | 2.22 | 2.06 |
| EPS (Diluted) | | 2.22 | 2.08 | 2.05 |
| EBITDA | | 33 | 31 | 28 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.44 | 12.85 | — |
| Price To Sales Ratio | | 2.46 | 1.75 | — |
| Gross Margin | | 60.00 | 61.44 | 54.78 |
| Operating Margin | | 17.06 | 18.30 | 15.29 |
| Net Margin | | 16.47 | 15.03 | 12.74 |
| Shares Outstanding | | 14 | 10 | 10 |
| Market Capitalization | | 418 | 267 | — |
| Operating Lease Expense | | — | — | — |
