| Total Revenue | | 1,858 | 1,527 | 1,086 | |
| Cost of Goods Sold Incl. D&A | | 1,515 | 1,223 | 858 |
| Gross Profit | | 344 | 304 | 228 |
| Selling, General and Administrative Excl. Other | | 219 | 181 | 125 |
| Research and Development | | 32 | 26 | 20 |
| Other Operating Expense | | 2 | 24 | 15 |
| Operating Income | | 91 | 73 | 68 |
| Interest Expense | | 49 | 42 | 34 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 33 | 20 | -7 |
| Net Income Before Taxes | | 10 | 11 | 42 |
| Income Taxes | | 2 | 1 | 11 |
| Consolidated Net Income | | 9 | 10 | 31 |
| Net Income From Continuing Operations | | 9 | 10 | 31 |
| Net Income | | 9 | 10 | 31 |
| EPS (Recurring) | | 0.15 | 0.17 | 0.40 |
| EPS (Basic, Before Extraordinaries) | | 0.15 | 0.17 | 0.40 |
| EPS (Diluted) | | 0.15 | 0.17 | 0.40 |
| EBITDA | | 115 | 97 | 102 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 82.20 | 74.41 | — |
| Price To Sales Ratio | | 0.51 | 0.49 | — |
| Gross Margin | | 18.51 | 19.91 | 20.99 |
| Operating Margin | | 4.90 | 4.78 | 6.26 |
| Net Margin | | 0.48 | 0.65 | 2.85 |
| Shares Outstanding | | 77 | 59 | 78 |
| Market Capitalization | | 949 | 746 | — |
| Operating Lease Expense | | — | — | — |
