| Total Revenue | | 165 | 161 | 156 | |
| Cost of Goods Sold Incl. D&A | | 70 | 50 | 46 |
| Gross Profit | | 93 | 111 | 110 |
| Selling, General and Administrative Excl. Other | | 16 | 21 | 23 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 36 | 35 |
| Operating Income | | 54 | 54 | 51 |
| Interest Expense | | 35 | 34 | 34 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -31 | -31 | -20 |
| Net Income Before Taxes | | 51 | 51 | 38 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 50 | 50 | 37 |
| Net Income From Continuing Operations | | 51 | 51 | 37 |
| Net Income | | 50 | 50 | 37 |
| EPS (Recurring) | | 0.99 | 0.98 | 0.73 |
| EPS (Basic, Before Extraordinaries) | | 0.99 | 0.98 | 0.73 |
| EPS (Diluted) | | 0.96 | 0.95 | 0.72 |
| EBITDA | | 123 | 121 | 107 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.74 | 14.62 | — |
| Price To Sales Ratio | | 5.86 | 4.40 | — |
| Gross Margin | | 56.36 | 68.94 | 70.51 |
| Operating Margin | | 32.73 | 33.54 | 32.69 |
| Net Margin | | 30.30 | 31.06 | 23.72 |
| Shares Outstanding | | 51 | 51 | 50 |
| Market Capitalization | | 966 | 708 | — |
| Operating Lease Expense | | — | — | — |
