| Total Revenue | | 439 | 436 | 458 | |
| Cost of Goods Sold Incl. D&A | | 172 | 170 | 168 |
| Gross Profit | | 266 | 267 | 290 |
| Selling, General and Administrative Excl. Other | | 38 | 38 | 35 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 129 | 83 | 126 |
| Operating Income | | 100 | 146 | 129 |
| Interest Expense | | 80 | 78 | 75 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -4 | -19 |
| Net Income Before Taxes | | 22 | 72 | 74 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 22 | 71 | 73 |
| Net Income From Continuing Operations | | 22 | 71 | 73 |
| Net Income | | 22 | 71 | 73 |
| EPS (Recurring) | | 0.30 | 0.92 | 0.94 |
| EPS (Basic, Before Extraordinaries) | | 0.30 | 0.92 | 0.94 |
| EPS (Diluted) | | 0.29 | 0.92 | 0.94 |
| EBITDA | | 233 | 278 | 274 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 82.93 | 20.58 | — |
| Price To Sales Ratio | | 3.34 | 2.65 | — |
| Gross Margin | | 60.59 | 61.24 | 63.32 |
| Operating Margin | | 22.78 | 33.49 | 28.17 |
| Net Margin | | 5.01 | 16.28 | 15.94 |
| Shares Outstanding | | 61 | 61 | 60 |
| Market Capitalization | | 1,467 | 1,155 | — |
| Operating Lease Expense | | — | — | — |
