| Total Revenue | | 199 | 195 | 192 | |
| Cost of Goods Sold Incl. D&A | | 107 | 118 | 92 |
| Gross Profit | | 92 | 76 | 100 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 36 | 22 | 46 |
| Operating Income | | 56 | 54 | 53 |
| Interest Expense | | 15 | 14 | 13 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -8 | -8 | -11 |
| Net Income Before Taxes | | 48 | 48 | 51 |
| Income Taxes | | 4 | 5 | 7 |
| Consolidated Net Income | | 45 | 43 | 44 |
| Net Income From Continuing Operations | | 45 | 43 | 44 |
| Net Income | | 45 | 43 | 44 |
| EPS (Recurring) | | 2.42 | 2.36 | 2.48 |
| EPS (Basic, Before Extraordinaries) | | 2.42 | 2.36 | 2.48 |
| EPS (Diluted) | | 2.41 | 2.36 | 2.47 |
| EBITDA | | 96 | 94 | 92 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.60 | 21.36 | — |
| Price To Sales Ratio | | 4.71 | 4.65 | — |
| Gross Margin | | 46.23 | 38.97 | 52.08 |
| Operating Margin | | 28.14 | 27.69 | 27.60 |
| Net Margin | | 22.61 | 22.05 | 22.92 |
| Shares Outstanding | | 18 | 18 | 18 |
| Market Capitalization | | 937 | 908 | — |
| Operating Lease Expense | | — | — | — |
