| Total Revenue | | 410 | 411 | 360 | |
| Cost of Goods Sold Incl. D&A | | 202 | 203 | 112 |
| Gross Profit | | 207 | 208 | 248 |
| Selling, General and Administrative Excl. Other | | 50 | 46 | 41 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 106 | 112 | 141 |
| Operating Income | | 51 | 49 | 66 |
| Interest Expense | | 94 | 95 | 93 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -155 | -6 | -35 |
| Net Income Before Taxes | | 111 | -40 | 8 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 46 | 14 | 22 |
| Net Income From Continuing Operations | | 111 | -40 | 8 |
| Net Income | | 46 | 14 | 22 |
| EPS (Recurring) | | 0.31 | 0.10 | 0.19 |
| EPS (Basic, Before Extraordinaries) | | 0.31 | 0.10 | 0.19 |
| EPS (Diluted) | | 0.31 | 0.10 | 0.19 |
| EBITDA | | 363 | 213 | 240 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 68.16 | 216.21 | — |
| Price To Sales Ratio | | 6.75 | 6.55 | — |
| Gross Margin | | 50.49 | 50.61 | 68.89 |
| Operating Margin | | 12.44 | 11.92 | 18.33 |
| Net Margin | | 11.22 | 3.41 | 6.11 |
| Shares Outstanding | | 131 | 131 | 108 |
| Market Capitalization | | 2,768 | 2,691 | — |
| Operating Lease Expense | | — | — | — |
