| Total Revenue | | 199 | 194 | 167 | |
| Cost of Goods Sold Incl. D&A | | 89 | 88 | 87 |
| Gross Profit | | 110 | 106 | 80 |
| Selling, General and Administrative Excl. Other | | 34 | 40 | 34 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 34 | 26 | 30 |
| Operating Income | | 43 | 40 | 16 |
| Interest Expense | | 84 | 86 | 86 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 42 | 38 | 16 |
| Income Taxes | | 11 | 10 | 5 |
| Consolidated Net Income | | 32 | 29 | 11 |
| Net Income From Continuing Operations | | 32 | 29 | 11 |
| Net Income | | 32 | 29 | 11 |
| EPS (Recurring) | | 1.32 | 1.21 | 0.46 |
| EPS (Basic, Before Extraordinaries) | | 1.32 | 1.21 | 0.46 |
| EPS (Diluted) | | 1.30 | 1.19 | 0.46 |
| EBITDA | | 48 | 43 | 20 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.86 | 13.74 | — |
| Price To Sales Ratio | | 2.23 | 1.94 | — |
| Gross Margin | | 55.28 | 54.64 | 47.90 |
| Operating Margin | | 21.61 | 20.62 | 9.58 |
| Net Margin | | 16.08 | 14.95 | 6.59 |
| Shares Outstanding | | 23 | 23 | 22 |
| Market Capitalization | | 444 | 376 | — |
| Operating Lease Expense | | — | — | — |
