| Total Revenue | | 449 | 468 | 546 | |
| Cost of Goods Sold Incl. D&A | | 181 | 199 | 310 |
| Gross Profit | | 268 | 268 | 236 |
| Selling, General and Administrative Excl. Other | | 127 | 126 | 103 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 94 | 246 | 86 |
| Operating Income | | 47 | -103 | 47 |
| Interest Expense | | 138 | 151 | 190 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 47 | -115 | 47 |
| Income Taxes | | 13 | 9 | 9 |
| Consolidated Net Income | | 35 | -124 | 38 |
| Net Income From Continuing Operations | | 35 | -124 | 38 |
| Net Income | | 35 | -124 | 38 |
| EPS (Recurring) | | 1.21 | -6.14 | 1.32 |
| EPS (Basic, Before Extraordinaries) | | 1.21 | -6.14 | 1.32 |
| EPS (Diluted) | | 1.21 | -6.14 | 1.32 |
| EBITDA | | 59 | -93 | 60 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.32 | — | — |
| Price To Sales Ratio | | 1.38 | 1.00 | — |
| Gross Margin | | 59.69 | 57.26 | 43.22 |
| Operating Margin | | 10.47 | -22.01 | 8.61 |
| Net Margin | | 7.80 | -26.50 | 6.96 |
| Shares Outstanding | | 21 | 22 | 22 |
| Market Capitalization | | 618 | 466 | — |
| Operating Lease Expense | | — | — | — |
