| Total Revenue | | 342 | 340 | 472 | |
| Cost of Goods Sold Incl. D&A | | 148 | 146 | 131 |
| Gross Profit | | 194 | 194 | 341 |
| Selling, General and Administrative Excl. Other | | 53 | 53 | 32 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 57 | 57 | 56 |
| Operating Income | | 84 | 84 | 254 |
| Interest Expense | | 148 | 146 | 131 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 84 | 84 | 254 |
| Income Taxes | | 13 | 12 | 24 |
| Consolidated Net Income | | 63 | 63 | 146 |
| Net Income From Continuing Operations | | 72 | 72 | 230 |
| Net Income | | 63 | 63 | 146 |
| EPS (Recurring) | | 0.28 | 0.29 | 0.67 |
| EPS (Basic, Before Extraordinaries) | | 0.28 | 0.29 | 0.67 |
| EPS (Diluted) | | 0.27 | 0.28 | 0.66 |
| EBITDA | | 84 | 84 | 254 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.78 | 31.86 | — |
| Price To Sales Ratio | | 2.90 | 5.75 | — |
| Gross Margin | | 56.73 | 57.06 | 72.25 |
| Operating Margin | | 24.56 | 24.71 | 53.81 |
| Net Margin | | 18.42 | 18.53 | 30.93 |
| Shares Outstanding | | 219 | 219 | 219 |
| Market Capitalization | | 992 | 1,953 | — |
| Operating Lease Expense | | — | — | — |
