| Total Revenue | | 129 | 130 | 102 | |
| Cost of Goods Sold Incl. D&A | | 34 | 35 | 39 |
| Gross Profit | | 95 | 94 | 63 |
| Selling, General and Administrative Excl. Other | | 13 | 4 | 15 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -27 | -36 | -10 |
| Operating Income | | 108 | 126 | 58 |
| Interest Expense | | 35 | 34 | 39 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 90 | 92 | 58 |
| Income Taxes | | 5 | 4 | 1 |
| Consolidated Net Income | | 86 | 89 | 57 |
| Net Income From Continuing Operations | | 86 | 89 | 57 |
| Net Income | | 86 | 89 | 57 |
| EPS (Recurring) | | 1.84 | 1.91 | 1.41 |
| EPS (Basic, Before Extraordinaries) | | 1.84 | 1.91 | 1.41 |
| EPS (Diluted) | | 1.84 | 1.91 | 1.41 |
| EBITDA | | 108 | 126 | 58 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.41 | 6.88 | — |
| Price To Sales Ratio | | 4.21 | 4.65 | — |
| Gross Margin | | 73.64 | 72.31 | 61.76 |
| Operating Margin | | 83.72 | 96.92 | 56.86 |
| Net Margin | | 66.67 | 68.46 | 55.88 |
| Shares Outstanding | | 46 | 46 | 40 |
| Market Capitalization | | 543 | 604 | — |
| Operating Lease Expense | | — | — | — |
