| Total Revenue | | 1,300 | 1,233 | 1,169 | |
| Cost of Goods Sold Incl. D&A | | 807 | 765 | 709 |
| Gross Profit | | 492 | 468 | 460 |
| Selling, General and Administrative Excl. Other | | 258 | 252 | 229 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 52 | 38 | 32 |
| Operating Income | | 183 | 177 | 199 |
| Interest Expense | | 117 | 122 | 129 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 24 | -1 | 21 |
| Net Income Before Taxes | | 42 | 56 | 49 |
| Income Taxes | | 19 | 25 | 16 |
| Consolidated Net Income | | 18 | 27 | 29 |
| Net Income From Continuing Operations | | 22 | 31 | 33 |
| Net Income | | 18 | 27 | 29 |
| EPS (Recurring) | | -0.11 | 0.86 | 0.44 |
| EPS (Basic, Before Extraordinaries) | | -0.11 | 0.86 | 0.44 |
| EPS (Diluted) | | -0.12 | 0.86 | 0.43 |
| EBITDA | | 225 | 241 | 236 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 5.72 | — |
| Price To Sales Ratio | | 0.29 | 0.12 | — |
| Gross Margin | | 37.85 | 37.96 | 39.35 |
| Operating Margin | | 14.08 | 14.36 | 17.02 |
| Net Margin | | 1.38 | 2.19 | 2.48 |
| Shares Outstanding | | 73 | 30 | 68 |
| Market Capitalization | | 374 | 148 | — |
| Operating Lease Expense | | — | — | — |
