| Total Revenue | | 536 | 556 | 549 | |
| Cost of Goods Sold Incl. D&A | | 173 | 44 | 338 |
| Gross Profit | | 361 | 512 | 210 |
| Selling, General and Administrative Excl. Other | | 153 | 130 | 58 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 7 | 2 | -8 |
| Operating Income | | 201 | 380 | 115 |
| Interest Expense | | 282 | 288 | 338 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -8 | 4 | 0 |
| Net Income Before Taxes | | 77 | 88 | 94 |
| Income Taxes | | 4 | 4 | 1 |
| Consolidated Net Income | | 71 | 82 | 69 |
| Net Income From Continuing Operations | | 72 | 84 | 92 |
| Net Income | | 71 | 82 | 69 |
| EPS (Recurring) | | 0.52 | 0.67 | 0.82 |
| EPS (Basic, Before Extraordinaries) | | 0.52 | 0.67 | 0.82 |
| EPS (Diluted) | | 0.51 | 0.64 | 0.82 |
| EBITDA | | 137 | 95 | 438 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.53 | 15.67 | — |
| Price To Sales Ratio | | 1.26 | 1.48 | — |
| Gross Margin | | 67.35 | 92.09 | 38.25 |
| Operating Margin | | 37.50 | 68.35 | 20.95 |
| Net Margin | | 13.25 | 14.75 | 12.57 |
| Shares Outstanding | | 80 | 82 | 82 |
| Market Capitalization | | 674 | 822 | — |
| Operating Lease Expense | | — | — | — |
