| Total Revenue | | 509 | 507 | 453 | |
| Cost of Goods Sold Incl. D&A | | 246 | 252 | 288 |
| Gross Profit | | 262 | 255 | 165 |
| Selling, General and Administrative Excl. Other | | 45 | 75 | 120 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 150 | 120 | 61 |
| Operating Income | | 68 | 60 | -16 |
| Interest Expense | | 232 | 235 | 273 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 68 | 60 | -16 |
| Income Taxes | | 11 | 8 | -4 |
| Consolidated Net Income | | 56 | 52 | -12 |
| Net Income From Continuing Operations | | 56 | 52 | -12 |
| Net Income | | 56 | 52 | -12 |
| EPS (Recurring) | | 0.55 | 0.51 | -0.11 |
| EPS (Basic, Before Extraordinaries) | | 0.55 | 0.51 | -0.11 |
| EPS (Diluted) | | 0.55 | 0.51 | -0.11 |
| EBITDA | | 80 | 69 | -1 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 36.42 | 30.47 | — |
| Price To Sales Ratio | | 3.97 | 3.10 | — |
| Gross Margin | | 51.47 | 50.30 | 36.42 |
| Operating Margin | | 13.36 | 11.83 | -3.53 |
| Net Margin | | 11.00 | 10.26 | -2.65 |
| Shares Outstanding | | 101 | 101 | 102 |
| Market Capitalization | | 2,023 | 1,570 | — |
| Operating Lease Expense | | — | — | — |
