| Total Revenue | | 1,296 | 1,335 | 1,161 | |
| Cost of Goods Sold Incl. D&A | | 426 | 471 | 552 |
| Gross Profit | | 871 | 864 | 609 |
| Selling, General and Administrative Excl. Other | | 473 | 391 | 333 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 199 | 139 | 211 |
| Operating Income | | 199 | 334 | 65 |
| Interest Expense | | 339 | 336 | 374 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 27 | 0 |
| Net Income Before Taxes | | 228 | 177 | 65 |
| Income Taxes | | 53 | 41 | 14 |
| Consolidated Net Income | | 176 | 136 | 51 |
| Net Income From Continuing Operations | | 176 | 136 | 51 |
| Net Income | | 176 | 136 | 51 |
| EPS (Recurring) | | 1.53 | 1.18 | 0.46 |
| EPS (Basic, Before Extraordinaries) | | 1.53 | 1.18 | 0.46 |
| EPS (Diluted) | | 1.49 | 1.15 | 0.45 |
| EBITDA | | 264 | 370 | 118 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.89 | 16.47 | — |
| Price To Sales Ratio | | 1.70 | 1.63 | — |
| Gross Margin | | 67.21 | 64.72 | 52.45 |
| Operating Margin | | 15.35 | 25.02 | 5.60 |
| Net Margin | | 13.58 | 10.19 | 4.39 |
| Shares Outstanding | | 115 | 115 | 112 |
| Market Capitalization | | 2,209 | 2,178 | — |
| Operating Lease Expense | | — | — | — |
