| Total Revenue | | 1,980 | 1,980 | 1,804 | |
| Cost of Goods Sold Incl. D&A | | 1,330 | 1,318 | 1,190 |
| Gross Profit | | 650 | 662 | 614 |
| Selling, General and Administrative Excl. Other | | 529 | 509 | 458 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 43 | 75 | 100 |
| Operating Income | | 79 | 78 | 56 |
| Interest Expense | | 55 | 55 | 55 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | 4 | 1 |
| Net Income Before Taxes | | 20 | 19 | -1 |
| Income Taxes | | 11 | 11 | 7 |
| Consolidated Net Income | | 8 | 8 | -7 |
| Net Income From Continuing Operations | | 8 | 8 | -7 |
| Net Income | | 8 | 8 | -7 |
| EPS (Recurring) | | 0.18 | 0.18 | -0.16 |
| EPS (Basic, Before Extraordinaries) | | 0.18 | 0.18 | -0.16 |
| EPS (Diluted) | | 0.18 | 0.18 | -0.16 |
| EBITDA | | 135 | 156 | 129 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 158.94 | 152.17 | — |
| Price To Sales Ratio | | 0.66 | 0.64 | — |
| Gross Margin | | 32.83 | 33.43 | 34.04 |
| Operating Margin | | 3.99 | 3.94 | 3.10 |
| Net Margin | | 0.40 | 0.40 | -0.39 |
| Shares Outstanding | | 46 | 46 | 47 |
| Market Capitalization | | 1,316 | 1,260 | — |
| Operating Lease Expense | | — | — | — |
