| Total Revenue | | 484 | 493 | 661 | |
| Cost of Goods Sold Incl. D&A | | 255 | 258 | 295 |
| Gross Profit | | 229 | 234 | 366 |
| Selling, General and Administrative Excl. Other | | 61 | 55 | 60 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 24 | 18 |
| Operating Income | | 159 | 155 | 288 |
| Interest Expense | | 59 | 54 | 46 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 40 | 52 | 10 |
| Net Income Before Taxes | | 64 | 49 | 242 |
| Income Taxes | | 8 | -1 | 146 |
| Consolidated Net Income | | 57 | 50 | 96 |
| Net Income From Continuing Operations | | 57 | 50 | 96 |
| Net Income | | 57 | 50 | 96 |
| EPS (Recurring) | | 1.07 | 0.96 | 1.84 |
| EPS (Basic, Before Extraordinaries) | | 1.07 | 0.96 | 1.84 |
| EPS (Diluted) | | 1.06 | 0.96 | 1.81 |
| EBITDA | | 233 | 220 | 409 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.57 | 7.72 | — |
| Price To Sales Ratio | | 1.17 | 0.78 | — |
| Gross Margin | | 47.31 | 47.46 | 55.37 |
| Operating Margin | | 32.85 | 31.44 | 43.57 |
| Net Margin | | 11.78 | 10.14 | 14.52 |
| Shares Outstanding | | 56 | 52 | 52 |
| Market Capitalization | | 568 | 385 | — |
| Operating Lease Expense | | — | — | — |
