| Total Revenue | | 978 | 953 | 880 | |
| Cost of Goods Sold Incl. D&A | | 634 | 749 | 552 |
| Gross Profit | | 345 | 204 | 328 |
| Selling, General and Administrative Excl. Other | | 178 | 170 | 137 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | -108 | 58 |
| Operating Income | | 141 | 141 | 133 |
| Interest Expense | | 49 | 88 | 89 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 45 | 7 | 7 |
| Net Income Before Taxes | | 48 | 46 | 37 |
| Income Taxes | | -8 | -9 | 13 |
| Consolidated Net Income | | 58 | 56 | 24 |
| Net Income From Continuing Operations | | 58 | 56 | 24 |
| Net Income | | 58 | 56 | 24 |
| EPS (Recurring) | | 0.71 | 0.70 | -0.31 |
| EPS (Basic, Before Extraordinaries) | | 0.71 | 0.70 | -0.31 |
| EPS (Diluted) | | 0.70 | 0.68 | -0.31 |
| EBITDA | | 164 | 197 | 184 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.24 | 8.01 | — |
| Price To Sales Ratio | | 0.59 | 0.46 | — |
| Gross Margin | | 35.28 | 21.41 | 37.27 |
| Operating Margin | | 14.42 | 14.80 | 15.11 |
| Net Margin | | 5.93 | 5.88 | 2.73 |
| Shares Outstanding | | 81 | 80 | 78 |
| Market Capitalization | | 581 | 436 | — |
| Operating Lease Expense | | — | — | — |
