| Total Revenue | | 896 | 1,031 | 590 | |
| Cost of Goods Sold Incl. D&A | | 282 | 246 | 215 |
| Gross Profit | | 614 | 785 | 375 |
| Selling, General and Administrative Excl. Other | | 250 | 231 | 209 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 109 | 235 | 130 |
| Operating Income | | 256 | 320 | 36 |
| Interest Expense | | 245 | 226 | 217 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 256 | 320 | 36 |
| Income Taxes | | 38 | 54 | 7 |
| Consolidated Net Income | | 219 | 266 | 29 |
| Net Income From Continuing Operations | | 219 | 266 | 29 |
| Net Income | | 219 | 266 | 29 |
| EPS (Recurring) | | 0.98 | 1.22 | 0.13 |
| EPS (Basic, Before Extraordinaries) | | 0.98 | 1.22 | 0.13 |
| EPS (Diluted) | | 0.98 | 1.21 | 0.13 |
| EBITDA | | 267 | 330 | 59 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.96 | 12.09 | — |
| Price To Sales Ratio | | 3.58 | 3.11 | — |
| Gross Margin | | 68.53 | 76.14 | 63.56 |
| Operating Margin | | 28.57 | 31.04 | 6.10 |
| Net Margin | | 24.44 | 25.80 | 4.92 |
| Shares Outstanding | | 219 | 219 | 221 |
| Market Capitalization | | 3,211 | 3,204 | — |
| Operating Lease Expense | | — | — | — |
