| Total Revenue | | 998 | 759 | 643 | |
| Cost of Goods Sold Incl. D&A | | 466 | 371 | 286 |
| Gross Profit | | 534 | 388 | 357 |
| Selling, General and Administrative Excl. Other | | 261 | 212 | 185 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 162 | 54 | 93 |
| Operating Income | | 111 | 122 | 80 |
| Interest Expense | | 359 | 330 | 262 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 111 | 122 | 80 |
| Income Taxes | | 31 | 32 | 19 |
| Consolidated Net Income | | 79 | 90 | 61 |
| Net Income From Continuing Operations | | 79 | 90 | 61 |
| Net Income | | 79 | 90 | 61 |
| EPS (Recurring) | | 0.88 | 1.03 | 0.72 |
| EPS (Basic, Before Extraordinaries) | | 0.88 | 1.03 | 0.72 |
| EPS (Diluted) | | 0.88 | 1.03 | 0.72 |
| EBITDA | | 120 | 131 | 86 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 33.64 | 25.60 | — |
| Price To Sales Ratio | | 2.49 | 3.02 | — |
| Gross Margin | | 53.51 | 51.12 | 55.52 |
| Operating Margin | | 11.12 | 16.07 | 12.44 |
| Net Margin | | 7.92 | 11.86 | 9.49 |
| Shares Outstanding | | 84 | 87 | 85 |
| Market Capitalization | | 2,486 | 2,294 | — |
| Operating Lease Expense | | — | — | — |
