| Total Revenue | | 149 | 146 | 129 | |
| Cost of Goods Sold Incl. D&A | | 65 | 68 | 67 |
| Gross Profit | | 85 | 78 | 62 |
| Selling, General and Administrative Excl. Other | | 17 | 16 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 12 | 12 | 12 |
| Operating Income | | 55 | 50 | 36 |
| Interest Expense | | 63 | 66 | 66 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 55 | 49 | 36 |
| Income Taxes | | 14 | 12 | 9 |
| Consolidated Net Income | | 42 | 38 | 28 |
| Net Income From Continuing Operations | | 42 | 38 | 28 |
| Net Income | | 42 | 38 | 28 |
| EPS (Recurring) | | 3.55 | 3.20 | 2.30 |
| EPS (Basic, Before Extraordinaries) | | 3.55 | 3.20 | 2.30 |
| EPS (Diluted) | | 3.50 | 3.16 | 2.27 |
| EBITDA | | 56 | 50 | 37 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.10 | 7.92 | — |
| Price To Sales Ratio | | 2.57 | 2.06 | — |
| Gross Margin | | 57.05 | 53.42 | 48.06 |
| Operating Margin | | 36.91 | 34.25 | 27.91 |
| Net Margin | | 28.19 | 26.03 | 21.71 |
| Shares Outstanding | | 12 | 12 | 12 |
| Market Capitalization | | 382 | 300 | — |
| Operating Lease Expense | | — | — | — |
