| Total Revenue | | 819 | 724 | 704 | |
| Cost of Goods Sold Incl. D&A | | 640 | 565 | 503 |
| Gross Profit | | 180 | 158 | 202 |
| Selling, General and Administrative Excl. Other | | 74 | 66 | 84 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 14 | 19 |
| Operating Income | | 97 | 78 | 98 |
| Interest Expense | | 29 | 34 | 49 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 21 | 18 | 54 |
| Net Income Before Taxes | | 46 | 26 | -5 |
| Income Taxes | | 26 | 19 | 2 |
| Consolidated Net Income | | -63 | -71 | -7 |
| Net Income From Continuing Operations | | 21 | 6 | -7 |
| Net Income | | -63 | -71 | -7 |
| EPS (Recurring) | | 0.14 | -0.62 | -0.06 |
| EPS (Basic, Before Extraordinaries) | | 0.14 | -0.62 | -0.06 |
| EPS (Diluted) | | 0.14 | -0.61 | -0.06 |
| EBITDA | | 152 | 139 | 134 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 91.57 | — | — |
| Price To Sales Ratio | | 1.74 | 1.55 | — |
| Gross Margin | | 21.98 | 21.82 | 28.69 |
| Operating Margin | | 11.84 | 10.77 | 13.92 |
| Net Margin | | -7.69 | -9.81 | -0.99 |
| Shares Outstanding | | 111 | 115 | 117 |
| Market Capitalization | | 1,423 | 1,119 | — |
| Operating Lease Expense | | — | — | — |
