| Total Revenue | | 207 | 225 | 213 | |
| Cost of Goods Sold Incl. D&A | | 83 | 109 | 120 |
| Gross Profit | | 121 | 115 | 93 |
| Selling, General and Administrative Excl. Other | | 44 | 50 | 4 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 32 | 26 | 69 |
| Operating Income | | 45 | 40 | 20 |
| Interest Expense | | 104 | 107 | 120 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 45 | 40 | 20 |
| Income Taxes | | 11 | 9 | 4 |
| Consolidated Net Income | | 36 | 30 | 16 |
| Net Income From Continuing Operations | | 36 | 30 | 16 |
| Net Income | | 36 | 30 | 16 |
| EPS (Recurring) | | 4.32 | 3.77 | 1.92 |
| EPS (Basic, Before Extraordinaries) | | 4.32 | 3.77 | 1.92 |
| EPS (Diluted) | | 4.29 | 3.75 | 1.91 |
| EBITDA | | 50 | 44 | 25 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.53 | 13.74 | — |
| Price To Sales Ratio | | 2.24 | 1.83 | — |
| Gross Margin | | 58.45 | 51.11 | 43.66 |
| Operating Margin | | 21.74 | 17.78 | 9.39 |
| Net Margin | | 17.39 | 13.33 | 7.51 |
| Shares Outstanding | | 8 | 8 | 8 |
| Market Capitalization | | 464 | 412 | — |
| Operating Lease Expense | | — | — | — |
