| Total Revenue | | 203 | 198 | 187 | |
| Cost of Goods Sold Incl. D&A | | 64 | 24 | 23 |
| Gross Profit | | 139 | 174 | 164 |
| Selling, General and Administrative Excl. Other | | 16 | 21 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 51 | 88 | 78 |
| Operating Income | | 71 | 65 | 61 |
| Interest Expense | | 34 | 33 | 21 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 8 | -1 | -3 |
| Net Income Before Taxes | | 38 | 33 | 43 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 38 | 33 | 43 |
| Net Income From Continuing Operations | | 38 | 33 | 43 |
| Net Income | | 38 | 33 | 43 |
| EPS (Recurring) | | 0.69 | 0.60 | 0.76 |
| EPS (Basic, Before Extraordinaries) | | 0.69 | 0.60 | 0.76 |
| EPS (Diluted) | | 0.67 | 0.60 | 0.75 |
| EBITDA | | 143 | 143 | 140 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 45.22 | 38.85 | — |
| Price To Sales Ratio | | 8.21 | 6.48 | — |
| Gross Margin | | 68.47 | 87.88 | 87.70 |
| Operating Margin | | 34.98 | 32.83 | 32.62 |
| Net Margin | | 18.72 | 16.67 | 22.99 |
| Shares Outstanding | | 55 | 55 | 56 |
| Market Capitalization | | 1,667 | 1,282 | — |
| Operating Lease Expense | | — | — | — |
