| Total Revenue | | 199 | 198 | 198 | |
| Cost of Goods Sold Incl. D&A | | 101 | 103 | 120 |
| Gross Profit | | 99 | 95 | 78 |
| Selling, General and Administrative Excl. Other | | 38 | 38 | 32 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 15 | 16 | 19 |
| Operating Income | | 44 | 41 | 27 |
| Interest Expense | | 101 | 103 | 119 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 44 | 41 | 27 |
| Income Taxes | | 9 | 9 | 3 |
| Consolidated Net Income | | 35 | 33 | 24 |
| Net Income From Continuing Operations | | 35 | 33 | 24 |
| Net Income | | 35 | 33 | 24 |
| EPS (Recurring) | | 2.08 | 1.92 | 1.43 |
| EPS (Basic, Before Extraordinaries) | | 2.08 | 1.92 | 1.43 |
| EPS (Diluted) | | 2.07 | 1.92 | 1.42 |
| EBITDA | | 51 | 49 | 34 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.04 | 11.56 | — |
| Price To Sales Ratio | | 2.13 | 1.91 | — |
| Gross Margin | | 49.75 | 47.98 | 39.39 |
| Operating Margin | | 22.11 | 20.71 | 13.64 |
| Net Margin | | 17.59 | 16.67 | 12.12 |
| Shares Outstanding | | 17 | 17 | 17 |
| Market Capitalization | | 424 | 377 | — |
| Operating Lease Expense | | — | — | — |