| Total Revenue | | 97 | 97 | 91 | |
| Cost of Goods Sold Incl. D&A | | 75 | 74 | 18 |
| Gross Profit | | 21 | 23 | 73 |
| Selling, General and Administrative Excl. Other | | 24 | 16 | 15 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -36 | -27 | 8 |
| Operating Income | | 32 | 34 | 50 |
| Interest Expense | | 18 | 24 | 19 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -18 | -17 | 0 |
| Net Income Before Taxes | | 25 | 27 | 31 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 23 | 25 | 30 |
| Net Income From Continuing Operations | | 25 | 27 | 31 |
| Net Income | | 23 | 25 | 30 |
| EPS (Recurring) | | 1.14 | 1.22 | 1.41 |
| EPS (Basic, Before Extraordinaries) | | 1.14 | 1.22 | 1.41 |
| EPS (Diluted) | | 1.12 | 1.15 | 1.40 |
| EBITDA | | 76 | 78 | 75 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.42 | 17.64 | — |
| Price To Sales Ratio | | 5.19 | 4.39 | — |
| Gross Margin | | 21.65 | 23.71 | 80.22 |
| Operating Margin | | 32.99 | 35.05 | 54.95 |
| Net Margin | | 23.71 | 25.77 | 32.97 |
| Shares Outstanding | | 21 | 21 | 21 |
| Market Capitalization | | 504 | 426 | — |
| Operating Lease Expense | | — | — | — |
