| Total Revenue | | 1 | 77 | 75 | |
| Cost of Goods Sold Incl. D&A | | 21 | 35 | 20 |
| Gross Profit | | -20 | 42 | 55 |
| Selling, General and Administrative Excl. Other | | 14 | 13 | 13 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -62 | 2 | 14 |
| Operating Income | | 27 | 28 | 28 |
| Interest Expense | | 0 | 10 | 9 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 9 | 8 | -3 |
| Net Income Before Taxes | | 20 | 19 | 22 |
| Income Taxes | | -2 | -1 | 1 |
| Consolidated Net Income | | 21 | 20 | 20 |
| Net Income From Continuing Operations | | 21 | 20 | 20 |
| Net Income | | 21 | 20 | 20 |
| EPS (Recurring) | | 1.47 | 1.39 | 1.42 |
| EPS (Basic, Before Extraordinaries) | | 1.47 | 1.39 | 1.42 |
| EPS (Diluted) | | 1.47 | 1.39 | 1.42 |
| EBITDA | | 34 | 33 | 44 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.09 | 22.91 | — |
| Price To Sales Ratio | | 413.42 | 5.79 | — |
| Gross Margin | | -2,000.00 | 54.55 | 73.33 |
| Operating Margin | | 2,700.00 | 36.36 | 37.33 |
| Net Margin | | 2,100.00 | 25.97 | 26.67 |
| Shares Outstanding | | 14 | 14 | 14 |
| Market Capitalization | | 413 | 446 | — |
| Operating Lease Expense | | — | — | — |
