| Total Revenue | | 2,014 | 2,054 | 2,059 | |
| Cost of Goods Sold Incl. D&A | | 1,545 | 1,460 | 1,478 |
| Gross Profit | | 470 | 593 | 581 |
| Selling, General and Administrative Excl. Other | | 234 | 244 | 191 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 154 | 260 | 233 |
| Operating Income | | 81 | 89 | 157 |
| Interest Expense | | 82 | 41 | 43 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -65 | 0 | 0 |
| Net Income Before Taxes | | 45 | 48 | 114 |
| Income Taxes | | 16 | 16 | 30 |
| Consolidated Net Income | | 29 | 31 | 83 |
| Net Income From Continuing Operations | | 30 | 32 | 84 |
| Net Income | | 29 | 31 | 83 |
| EPS (Recurring) | | 0.84 | 0.90 | 2.55 |
| EPS (Basic, Before Extraordinaries) | | 0.84 | 0.90 | 2.55 |
| EPS (Diluted) | | 0.83 | 0.90 | 2.54 |
| EBITDA | | 238 | 181 | 226 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 43.94 | 43.67 | — |
| Price To Sales Ratio | | 0.60 | 0.63 | — |
| Gross Margin | | 23.34 | 28.87 | 28.22 |
| Operating Margin | | 4.02 | 4.33 | 7.63 |
| Net Margin | | 1.44 | 1.51 | 4.03 |
| Shares Outstanding | | 33 | 33 | 33 |
| Market Capitalization | | 1,204 | 1,297 | — |
| Operating Lease Expense | | — | — | — |
