| Total Revenue | | 734 | 606 | 535 | |
| Cost of Goods Sold Incl. D&A | | 357 | 339 | 284 |
| Gross Profit | | 377 | 268 | 250 |
| Selling, General and Administrative Excl. Other | | 101 | 128 | 100 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 139 | 27 | 52 |
| Operating Income | | 138 | 113 | 98 |
| Interest Expense | | 309 | 292 | 271 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 138 | 113 | 98 |
| Income Taxes | | 40 | 32 | 25 |
| Consolidated Net Income | | 99 | 80 | 74 |
| Net Income From Continuing Operations | | 99 | 80 | 74 |
| Net Income | | 99 | 80 | 74 |
| EPS (Recurring) | | 2.01 | 1.48 | 1.77 |
| EPS (Basic, Before Extraordinaries) | | 2.01 | 1.48 | 1.77 |
| EPS (Diluted) | | 1.89 | 1.48 | 1.76 |
| EBITDA | | 154 | 127 | 104 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.17 | 17.72 | — |
| Price To Sales Ratio | | 2.21 | 2.16 | — |
| Gross Margin | | 51.36 | 44.22 | 46.73 |
| Operating Margin | | 18.80 | 18.65 | 18.32 |
| Net Margin | | 13.49 | 13.20 | 13.83 |
| Shares Outstanding | | 50 | 50 | 38 |
| Market Capitalization | | 1,623 | 1,311 | — |
| Operating Lease Expense | | — | — | — |
