| Total Revenue | | 610 | 573 | 470 | |
| Cost of Goods Sold Incl. D&A | | 457 | 432 | 336 |
| Gross Profit | | 153 | 142 | 133 |
| Selling, General and Administrative Excl. Other | | 140 | 106 | 98 |
| Research and Development | | 3 | 0 | 0 |
| Other Operating Expense | | -33 | 0 | 0 |
| Operating Income | | 43 | 36 | 36 |
| Interest Expense | | 3 | 3 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 7 | 0 | 0 |
| Net Income Before Taxes | | 33 | 33 | 33 |
| Income Taxes | | 9 | 9 | 8 |
| Consolidated Net Income | | 23 | 24 | 25 |
| Net Income From Continuing Operations | | 23 | 24 | 25 |
| Net Income | | 23 | 24 | 25 |
| EPS (Recurring) | | 0.77 | 0.82 | 0.86 |
| EPS (Basic, Before Extraordinaries) | | 0.77 | 0.82 | 0.86 |
| EPS (Diluted) | | 0.75 | 0.79 | 0.83 |
| EBITDA | | 49 | 49 | 45 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 35.47 | 21.53 | — |
| Price To Sales Ratio | | 1.40 | 0.89 | — |
| Gross Margin | | 25.08 | 24.78 | 28.30 |
| Operating Margin | | 7.05 | 6.28 | 7.66 |
| Net Margin | | 3.77 | 4.19 | 5.32 |
| Shares Outstanding | | 32 | 30 | 29 |
| Market Capitalization | | 851 | 510 | — |
| Operating Lease Expense | | — | — | — |
