| Total Revenue | | 813 | 774 | 558 | |
| Cost of Goods Sold Incl. D&A | | 533 | 521 | 362 |
| Gross Profit | | 278 | 253 | 196 |
| Selling, General and Administrative Excl. Other | | 198 | 201 | 147 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 19 | 0 | 14 |
| Operating Income | | 62 | 52 | 35 |
| Interest Expense | | 20 | 21 | 13 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 9 | -52 | 5 |
| Net Income Before Taxes | | 39 | 83 | 18 |
| Income Taxes | | 17 | 30 | 3 |
| Consolidated Net Income | | 17 | 50 | 13 |
| Net Income From Continuing Operations | | 22 | 53 | 14 |
| Net Income | | 17 | 50 | 13 |
| EPS (Recurring) | | 0.49 | 1.42 | 0.37 |
| EPS (Basic, Before Extraordinaries) | | 0.49 | 1.42 | 0.37 |
| EPS (Diluted) | | 0.46 | 1.37 | 0.36 |
| EBITDA | | 79 | 129 | 45 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 213.91 | 43.69 | — |
| Price To Sales Ratio | | 4.36 | 2.71 | — |
| Gross Margin | | 34.19 | 32.69 | 35.13 |
| Operating Margin | | 7.63 | 6.72 | 6.27 |
| Net Margin | | 2.09 | 6.46 | 2.33 |
| Shares Outstanding | | 36 | 35 | 35 |
| Market Capitalization | | 3,542 | 2,095 | — |
| Operating Lease Expense | | — | — | — |