| Total Revenue | | 308 | 299 | 274 | |
| Cost of Goods Sold Incl. D&A | | 155 | 341 | 80 |
| Gross Profit | | 153 | -42 | 194 |
| Selling, General and Administrative Excl. Other | | 35 | 35 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 66 | -129 | 114 |
| Operating Income | | 51 | 51 | 47 |
| Interest Expense | | 36 | 35 | 37 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -127 | -95 | -4 |
| Net Income Before Taxes | | 110 | 111 | 14 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 110 | 111 | 14 |
| Net Income From Continuing Operations | | 110 | 111 | 14 |
| Net Income | | 110 | 111 | 14 |
| EPS (Recurring) | | 1.42 | 1.44 | 0.19 |
| EPS (Basic, Before Extraordinaries) | | 1.42 | 1.44 | 0.19 |
| EPS (Diluted) | | 1.41 | 1.42 | 0.19 |
| EBITDA | | 314 | 274 | 165 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.35 | 19.87 | — |
| Price To Sales Ratio | | 8.69 | 7.36 | — |
| Gross Margin | | 49.68 | -14.05 | 70.80 |
| Operating Margin | | 16.56 | 17.06 | 17.15 |
| Net Margin | | 35.71 | 37.12 | 5.11 |
| Shares Outstanding | | 78 | 78 | 70 |
| Market Capitalization | | 2,678 | 2,200 | — |
| Operating Lease Expense | | — | — | — |
