| Total Revenue | | 178 | 172 | 157 | |
| Cost of Goods Sold Incl. D&A | | 112 | 108 | 100 |
| Gross Profit | | 68 | 64 | 57 |
| Selling, General and Administrative Excl. Other | | 24 | 22 | 21 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 1 | 2 |
| Operating Income | | 44 | 40 | 33 |
| Interest Expense | | 14 | 14 | 12 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 30 | 27 | 22 |
| Income Taxes | | 8 | 7 | 4 |
| Consolidated Net Income | | 22 | 20 | 17 |
| Net Income From Continuing Operations | | 22 | 20 | 17 |
| Net Income | | 22 | 20 | 17 |
| EPS (Recurring) | | 1.75 | 1.59 | 1.39 |
| EPS (Basic, Before Extraordinaries) | | 1.75 | 1.59 | 1.39 |
| EPS (Diluted) | | 1.72 | 1.57 | 1.37 |
| EBITDA | | 81 | 77 | 65 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.48 | 21.43 | — |
| Price To Sales Ratio | | 3.07 | 2.54 | — |
| Gross Margin | | 38.20 | 37.21 | 36.31 |
| Operating Margin | | 24.72 | 23.26 | 21.02 |
| Net Margin | | 12.36 | 11.63 | 10.83 |
| Shares Outstanding | | 13 | 13 | 12 |
| Market Capitalization | | 547 | 437 | — |
| Operating Lease Expense | | — | — | — |
