| Total Revenue | | 1,212 | 1,498 | 1,796 | |
| Cost of Goods Sold Incl. D&A | | 772 | 990 | 1,266 |
| Gross Profit | | 440 | 508 | 530 |
| Selling, General and Administrative Excl. Other | | 433 | 467 | 488 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 12 | 20 | 37 |
| Operating Income | | -6 | 20 | 4 |
| Interest Expense | | 56 | 63 | 51 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -153 | -59 | 24 |
| Net Income Before Taxes | | 90 | 16 | -70 |
| Income Taxes | | 80 | 41 | -10 |
| Consolidated Net Income | | 10 | -24 | -60 |
| Net Income From Continuing Operations | | 10 | -24 | -60 |
| Net Income | | 10 | -24 | -60 |
| EPS (Recurring) | | 0.32 | -0.79 | -1.93 |
| EPS (Basic, Before Extraordinaries) | | 0.32 | -0.79 | -1.93 |
| EPS (Diluted) | | 0.31 | -0.79 | -1.93 |
| EBITDA | | 202 | 151 | 76 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 85.03 | — | — |
| Price To Sales Ratio | | 0.67 | 0.50 | — |
| Gross Margin | | 36.30 | 33.91 | 29.51 |
| Operating Margin | | -0.50 | 1.34 | 0.22 |
| Net Margin | | 0.83 | -1.60 | -3.34 |
| Shares Outstanding | | 31 | 31 | 31 |
| Market Capitalization | | 817 | 753 | — |
| Operating Lease Expense | | — | — | — |
