| Total Revenue | | 982 | 968 | 1,000 | |
| Cost of Goods Sold Incl. D&A | | 492 | 497 | 543 |
| Gross Profit | | 491 | 470 | 457 |
| Selling, General and Administrative Excl. Other | | 186 | 170 | 189 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 213 | 220 | 135 |
| Operating Income | | 90 | 81 | 133 |
| Interest Expense | | 459 | 469 | 526 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 83 | 74 | 133 |
| Income Taxes | | 17 | 15 | 33 |
| Consolidated Net Income | | 67 | 59 | 100 |
| Net Income From Continuing Operations | | 67 | 59 | 100 |
| Net Income | | 67 | 59 | 100 |
| EPS (Recurring) | | 0.52 | 0.46 | 0.83 |
| EPS (Basic, Before Extraordinaries) | | 0.52 | 0.46 | 0.83 |
| EPS (Diluted) | | 0.52 | 0.46 | 0.82 |
| EBITDA | | 93 | 84 | 133 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.69 | 23.83 | — |
| Price To Sales Ratio | | 1.69 | 1.46 | — |
| Gross Margin | | 50.00 | 48.55 | 45.70 |
| Operating Margin | | 9.16 | 8.37 | 13.30 |
| Net Margin | | 6.82 | 6.10 | 10.00 |
| Shares Outstanding | | 129 | 129 | 121 |
| Market Capitalization | | 1,656 | 1,414 | — |
| Operating Lease Expense | | — | — | — |
