| Total Revenue | | 1,501 | 1,296 | 1,018 | |
| Cost of Goods Sold Incl. D&A | | 1,012 | 896 | 705 |
| Gross Profit | | 488 | 400 | 313 |
| Selling, General and Administrative Excl. Other | | 302 | 289 | 260 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 184 | 110 | 53 |
| Interest Expense | | 45 | 33 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 9 | 9 | 20 |
| Net Income Before Taxes | | 128 | 68 | 11 |
| Income Taxes | | 34 | 20 | 9 |
| Consolidated Net Income | | 95 | 48 | 2 |
| Net Income From Continuing Operations | | 95 | 48 | 2 |
| Net Income | | 95 | 48 | 2 |
| EPS (Recurring) | | 2.34 | 1.19 | 0.06 |
| EPS (Basic, Before Extraordinaries) | | 2.34 | 1.19 | 0.06 |
| EPS (Diluted) | | 2.33 | 1.19 | 0.06 |
| EBITDA | | 226 | 147 | 69 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.67 | 21.46 | — |
| Price To Sales Ratio | | 0.87 | 0.81 | — |
| Gross Margin | | 32.51 | 30.86 | 30.75 |
| Operating Margin | | 12.26 | 8.49 | 5.21 |
| Net Margin | | 6.33 | 3.70 | 0.20 |
| Shares Outstanding | | 41 | 41 | 41 |
| Market Capitalization | | 1,306 | 1,047 | — |
| Operating Lease Expense | | — | — | — |
