| Total Revenue | | 245 | 238 | 232 | |
| Cost of Goods Sold Incl. D&A | | 112 | 119 | 127 |
| Gross Profit | | 132 | 119 | 105 |
| Selling, General and Administrative Excl. Other | | 52 | 47 | 44 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 30 | 25 |
| Operating Income | | 55 | 42 | 36 |
| Interest Expense | | 109 | 109 | 117 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 55 | 42 | 36 |
| Income Taxes | | 14 | 10 | 9 |
| Consolidated Net Income | | 40 | 32 | 27 |
| Net Income From Continuing Operations | | 40 | 32 | 27 |
| Net Income | | 40 | 32 | 27 |
| EPS (Recurring) | | 2.37 | 1.84 | 1.47 |
| EPS (Basic, Before Extraordinaries) | | 2.37 | 1.84 | 1.47 |
| EPS (Diluted) | | 2.36 | 1.83 | 1.47 |
| EBITDA | | 63 | 49 | 45 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.80 | 11.28 | — |
| Price To Sales Ratio | | 1.77 | 1.47 | — |
| Gross Margin | | 53.88 | 50.00 | 45.26 |
| Operating Margin | | 22.45 | 17.65 | 15.52 |
| Net Margin | | 16.33 | 13.45 | 11.64 |
| Shares Outstanding | | 17 | 17 | 18 |
| Market Capitalization | | 433 | 351 | — |
| Operating Lease Expense | | — | — | — |
