| Total Revenue | | 99 | 99 | 94 | |
| Cost of Goods Sold Incl. D&A | | 49 | 49 | 52 |
| Gross Profit | | 49 | 50 | 42 |
| Selling, General and Administrative Excl. Other | | 11 | 11 | 9 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 1 | 1 |
| Operating Income | | 38 | 38 | 32 |
| Interest Expense | | 49 | 49 | 52 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 38 | 38 | 32 |
| Income Taxes | | 2 | 1 | 4 |
| Consolidated Net Income | | 36 | 37 | 28 |
| Net Income From Continuing Operations | | 36 | 37 | 28 |
| Net Income | | 36 | 37 | 28 |
| EPS (Recurring) | | 2.33 | 2.31 | 2.02 |
| EPS (Basic, Before Extraordinaries) | | 2.33 | 2.31 | 2.02 |
| EPS (Diluted) | | 2.33 | 2.31 | 2.02 |
| EBITDA | | 38 | 38 | 32 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.70 | 10.71 | — |
| Price To Sales Ratio | | 4.03 | 4.00 | — |
| Gross Margin | | 49.49 | 50.51 | 44.68 |
| Operating Margin | | 38.38 | 38.38 | 34.04 |
| Net Margin | | 36.36 | 37.37 | 29.79 |
| Shares Outstanding | | 16 | 16 | 14 |
| Market Capitalization | | 399 | 396 | — |
| Operating Lease Expense | | — | — | — |
