| Total Revenue | | 1,538 | 1,398 | 1,197 | |
| Cost of Goods Sold Incl. D&A | | 953 | 1,103 | 517 |
| Gross Profit | | 586 | 295 | 680 |
| Selling, General and Administrative Excl. Other | | 338 | 168 | 428 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 105 | 0 | 106 |
| Operating Income | | 143 | 127 | 146 |
| Interest Expense | | 104 | 94 | 84 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -57 | -96 | 37 |
| Net Income Before Taxes | | 97 | 129 | 24 |
| Income Taxes | | 18 | 20 | -12 |
| Consolidated Net Income | | 80 | 109 | 37 |
| Net Income From Continuing Operations | | 80 | 109 | 36 |
| Net Income | | 80 | 109 | 37 |
| EPS (Recurring) | | 0.27 | 0.36 | 0.12 |
| EPS (Basic, Before Extraordinaries) | | 0.27 | 0.36 | 0.12 |
| EPS (Diluted) | | 0.24 | 0.34 | 0.11 |
| EBITDA | | 412 | 295 | 416 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 62.75 | 70.23 | — |
| Price To Sales Ratio | | 2.92 | 5.10 | — |
| Gross Margin | | 38.10 | 21.10 | 56.81 |
| Operating Margin | | 9.30 | 9.08 | 12.20 |
| Net Margin | | 5.20 | 7.80 | 3.09 |
| Shares Outstanding | | 298 | 300 | 301 |
| Market Capitalization | | 4,488 | 7,131 | — |
| Operating Lease Expense | | — | — | — |
