| Total Revenue | | 887 | 806 | 559 | |
| Cost of Goods Sold Incl. D&A | | 480 | 453 | 321 |
| Gross Profit | | 405 | 353 | 238 |
| Selling, General and Administrative Excl. Other | | 79 | 66 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 140 | 149 | 288 |
| Operating Income | | 186 | 138 | -93 |
| Interest Expense | | 480 | 453 | 317 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 186 | 138 | -93 |
| Income Taxes | | 0 | 0 | 1 |
| Consolidated Net Income | | 157 | 149 | -62 |
| Net Income From Continuing Operations | | 187 | 138 | -94 |
| Net Income | | 157 | 149 | -62 |
| EPS (Recurring) | | 1.19 | 1.12 | -1.14 |
| EPS (Basic, Before Extraordinaries) | | 1.19 | 1.12 | -1.14 |
| EPS (Diluted) | | 1.17 | 1.10 | -1.14 |
| EBITDA | | 226 | 178 | -33 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.80 | 6.64 | — |
| Price To Sales Ratio | | 0.93 | 0.82 | — |
| Gross Margin | | 45.66 | 43.80 | 42.58 |
| Operating Margin | | 20.97 | 17.12 | -16.64 |
| Net Margin | | 17.70 | 18.49 | -11.09 |
| Shares Outstanding | | 90 | 90 | 91 |
| Market Capitalization | | 822 | 657 | — |
| Operating Lease Expense | | — | — | — |
