| Total Revenue | | 434 | 417 | 379 | |
| Cost of Goods Sold Incl. D&A | | 221 | 220 | 216 |
| Gross Profit | | 213 | 197 | 163 |
| Selling, General and Administrative Excl. Other | | 75 | 70 | 63 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 44 | 44 | 46 |
| Operating Income | | 95 | 83 | 54 |
| Interest Expense | | 216 | 219 | 215 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 95 | 83 | 54 |
| Income Taxes | | 17 | 15 | 16 |
| Consolidated Net Income | | 77 | 68 | 38 |
| Net Income From Continuing Operations | | 77 | 68 | 38 |
| Net Income | | 77 | 68 | 38 |
| EPS (Recurring) | | 0.60 | 0.52 | 0.29 |
| EPS (Basic, Before Extraordinaries) | | 0.60 | 0.52 | 0.29 |
| EPS (Diluted) | | 0.60 | 0.52 | 0.29 |
| EBITDA | | 101 | 91 | 63 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.47 | 12.21 | — |
| Price To Sales Ratio | | 2.36 | 1.98 | — |
| Gross Margin | | 49.08 | 47.24 | 43.01 |
| Operating Margin | | 21.89 | 19.90 | 14.25 |
| Net Margin | | 17.74 | 16.31 | 10.03 |
| Shares Outstanding | | 127 | 130 | 130 |
| Market Capitalization | | 1,026 | 826 | — |
| Operating Lease Expense | | — | — | — |
