| Total Revenue | | 129 | 88 | 99 | |
| Cost of Goods Sold Incl. D&A | | 35 | 0 | 25 |
| Gross Profit | | 94 | 88 | 74 |
| Selling, General and Administrative Excl. Other | | 31 | 13 | 32 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 39 | 42 | 23 |
| Operating Income | | 25 | 33 | 19 |
| Interest Expense | | 31 | 0 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 33 | 0 |
| Net Income Before Taxes | | 25 | 25 | 19 |
| Income Taxes | | 5 | 6 | 4 |
| Consolidated Net Income | | 19 | 19 | 15 |
| Net Income From Continuing Operations | | 19 | 19 | 15 |
| Net Income | | 19 | 19 | 15 |
| EPS (Recurring) | | 0.82 | 0.77 | 0.61 |
| EPS (Basic, Before Extraordinaries) | | 0.82 | 0.77 | 0.61 |
| EPS (Diluted) | | 0.81 | 0.76 | 0.61 |
| EBITDA | | 25 | 3 | 22 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.11 | — | — |
| Price To Sales Ratio | | 3.18 | — | — |
| Gross Margin | | 72.87 | 100.00 | 74.75 |
| Operating Margin | | 19.38 | 37.50 | 19.19 |
| Net Margin | | 14.73 | 21.59 | 15.15 |
| Shares Outstanding | | 24 | 25 | 25 |
| Market Capitalization | | 410 | — | — |
| Operating Lease Expense | | — | — | — |
