| Total Revenue | | 176 | 158 | 167 | |
| Cost of Goods Sold Incl. D&A | | 98 | 95 | 50 |
| Gross Profit | | 79 | 63 | 117 |
| Selling, General and Administrative Excl. Other | | 25 | 22 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 30 |
| Operating Income | | 55 | 41 | 63 |
| Interest Expense | | 22 | 22 | 19 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -2 | 0 |
| Net Income Before Taxes | | 38 | 21 | 43 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 36 | 21 | 43 |
| Net Income From Continuing Operations | | 38 | 21 | 43 |
| Net Income | | 36 | 21 | 43 |
| EPS (Recurring) | | 1.79 | 1.02 | 2.12 |
| EPS (Basic, Before Extraordinaries) | | 1.79 | 1.02 | 2.12 |
| EPS (Diluted) | | 1.79 | 1.01 | 2.11 |
| EBITDA | | 97 | 79 | 92 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.17 | 9.14 | — |
| Price To Sales Ratio | | 1.75 | 1.17 | — |
| Gross Margin | | 44.89 | 39.87 | 70.06 |
| Operating Margin | | 31.25 | 25.95 | 37.72 |
| Net Margin | | 20.45 | 13.29 | 25.75 |
| Shares Outstanding | | 21 | 20 | 21 |
| Market Capitalization | | 307 | 185 | — |
| Operating Lease Expense | | — | — | — |
