| Total Revenue | | 305 | 297 |
| Cost of Goods Sold Incl. D&A | | 112 | 144 |
| Gross Profit | | 193 | 154 |
| Selling, General and Administrative Excl. Other | | 48 | 61 |
| Research and Development | | 0 | 0 |
| Other Operating Expense | | 74 | 27 |
| Operating Income | | 71 | 66 |
| Interest Expense | | 27 | 27 |
| Unusual Expense | | — | — |
| Non-Operating Income (Expense) | | -7 | -4 |
| Net Income Before Taxes | | 42 | 32 |
| Income Taxes | | 13 | 9 |
| Consolidated Net Income | | 22 | 20 |
| Net Income From Continuing Operations | | 28 | 23 |
| Net Income | | 22 | 20 |
| EPS (Recurring) | | 0.21 | 0.18 |
| EPS (Basic, Before Extraordinaries) | | 0.21 | 0.18 |
| EPS (Diluted) | | 0.21 | 0.18 |
| EBITDA | | 104 | 95 |
| Other After Tax Adjustments | | — | — |
| Stock Option Compensation Expense | | — | — |
| Price To Earnings Ratio | | 38.81 | — |
| Price To Sales Ratio | | 2.94 | — |
| Gross Margin | | 63.28 | 51.85 |
| Operating Margin | | 23.28 | 22.22 |
| Net Margin | | 7.21 | 6.73 |
| Shares Outstanding | | 110 | 110 |
| Market Capitalization | | 897 | — |
| Operating Lease Expense | | — | — |
