| Total Revenue | | 638 | 655 | 575 | |
| Cost of Goods Sold Incl. D&A | | 262 | 279 | 330 |
| Gross Profit | | 376 | 376 | 245 |
| Selling, General and Administrative Excl. Other | | 164 | 166 | 163 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 139 | 144 | 106 |
| Operating Income | | 74 | 66 | -24 |
| Interest Expense | | 230 | 237 | 270 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 74 | 66 | -24 |
| Income Taxes | | 10 | 14 | -8 |
| Consolidated Net Income | | 64 | 52 | -16 |
| Net Income From Continuing Operations | | 64 | 52 | -16 |
| Net Income | | 64 | 52 | -16 |
| EPS (Recurring) | | 1.41 | 1.26 | -0.44 |
| EPS (Basic, Before Extraordinaries) | | 1.41 | 1.26 | -0.44 |
| EPS (Diluted) | | 1.41 | 1.26 | -0.44 |
| EBITDA | | 79 | 71 | -17 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.74 | 15.48 | — |
| Price To Sales Ratio | | 1.48 | 1.22 | — |
| Gross Margin | | 58.93 | 57.40 | 42.61 |
| Operating Margin | | 11.60 | 10.08 | -4.17 |
| Net Margin | | 10.03 | 7.94 | -2.78 |
| Shares Outstanding | | 40 | 41 | 36 |
| Market Capitalization | | 944 | 800 | — |
| Operating Lease Expense | | — | — | — |
