| Total Revenue | | 1,407 | 1,364 | 1,140 | |
| Cost of Goods Sold Incl. D&A | | 971 | 992 | 864 |
| Gross Profit | | 434 | 372 | 276 |
| Selling, General and Administrative Excl. Other | | 232 | 271 | 226 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 106 | 64 | 52 |
| Operating Income | | 97 | 37 | -3 |
| Interest Expense | | 8 | 13 | 14 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 36 | 0 | -122 |
| Net Income Before Taxes | | 53 | -69 | 105 |
| Income Taxes | | -69 | 1 | 3 |
| Consolidated Net Income | | 122 | -70 | 102 |
| Net Income From Continuing Operations | | 122 | -70 | 102 |
| Net Income | | 122 | -70 | 102 |
| EPS (Recurring) | | 1.03 | -1.00 | 1.29 |
| EPS (Basic, Before Extraordinaries) | | 1.03 | -1.00 | 1.29 |
| EPS (Diluted) | | 1.71 | -1.00 | 1.29 |
| EBITDA | | 92 | -26 | 142 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.02 | — | — |
| Price To Sales Ratio | | 2.46 | 2.28 | — |
| Gross Margin | | 30.85 | 27.27 | 24.21 |
| Operating Margin | | 6.89 | 2.71 | -0.26 |
| Net Margin | | 8.67 | -5.13 | 8.95 |
| Shares Outstanding | | 92 | 70 | 79 |
| Market Capitalization | | 3,464 | 3,107 | — |
| Operating Lease Expense | | — | — | — |
