| Total Revenue | | 1,409 | 1,407 | 1,452 | |
| Cost of Goods Sold Incl. D&A | | 1,165 | 1,210 | 1,233 |
| Gross Profit | | 245 | 197 | 219 |
| Selling, General and Administrative Excl. Other | | 153 | 161 | 160 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 60 | 0 | 5 |
| Operating Income | | 32 | 36 | 54 |
| Interest Expense | | 19 | 23 | 7 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -19 | -7 | -2 |
| Net Income Before Taxes | | 31 | 20 | 49 |
| Income Taxes | | 10 | -2 | 14 |
| Consolidated Net Income | | 20 | 21 | 31 |
| Net Income From Continuing Operations | | 22 | 21 | 35 |
| Net Income | | 20 | 21 | 31 |
| EPS (Recurring) | | 0.19 | 0.21 | 0.31 |
| EPS (Basic, Before Extraordinaries) | | 0.19 | 0.21 | 0.31 |
| EPS (Diluted) | | 0.19 | 0.20 | 0.30 |
| EBITDA | | 216 | 218 | 211 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 93.16 | 52.60 | — |
| Price To Sales Ratio | | 1.31 | 0.76 | — |
| Gross Margin | | 17.39 | 14.00 | 15.08 |
| Operating Margin | | 2.27 | 2.56 | 3.72 |
| Net Margin | | 1.42 | 1.49 | 2.13 |
| Shares Outstanding | | 104 | 102 | 99 |
| Market Capitalization | | 1,841 | 1,073 | — |
| Operating Lease Expense | | — | — | — |
