| Total Revenue | | 199 | 270 | 227 | |
| Cost of Goods Sold Incl. D&A | | 78 | 77 | 80 |
| Gross Profit | | 121 | 194 | 147 |
| Selling, General and Administrative Excl. Other | | 74 | 71 | 72 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 86 | 49 |
| Operating Income | | 38 | 37 | 26 |
| Interest Expense | | 68 | 68 | 77 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 38 | 37 | 26 |
| Income Taxes | | 10 | 10 | 6 |
| Consolidated Net Income | | 28 | 27 | 20 |
| Net Income From Continuing Operations | | 28 | 27 | 20 |
| Net Income | | 28 | 27 | 20 |
| EPS (Recurring) | | 2.26 | 2.11 | 1.56 |
| EPS (Basic, Before Extraordinaries) | | 2.26 | 2.11 | 1.56 |
| EPS (Diluted) | | 2.18 | 2.06 | 1.53 |
| EBITDA | | 41 | 39 | 30 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.67 | 12.54 | — |
| Price To Sales Ratio | | 1.80 | 1.24 | — |
| Gross Margin | | 60.80 | 71.85 | 64.76 |
| Operating Margin | | 19.10 | 13.70 | 11.45 |
| Net Margin | | 14.07 | 10.00 | 8.81 |
| Shares Outstanding | | 13 | 13 | 13 |
| Market Capitalization | | 359 | 336 | — |
| Operating Lease Expense | | — | — | — |
