| Total Revenue | | 349 | 336 | 302 | |
| Cost of Goods Sold Incl. D&A | | 175 | 339 | 101 |
| Gross Profit | | 175 | -3 | 201 |
| Selling, General and Administrative Excl. Other | | 28 | 26 | 24 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 62 | -113 | 98 |
| Operating Income | | 86 | 84 | 79 |
| Interest Expense | | 151 | 74 | 62 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -3 | -4 | -4 |
| Net Income Before Taxes | | 11 | 14 | 21 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 11 | 13 | 20 |
| Net Income From Continuing Operations | | 11 | 14 | 21 |
| Net Income | | 11 | 13 | 20 |
| EPS (Recurring) | | 0.24 | 0.29 | 0.46 |
| EPS (Basic, Before Extraordinaries) | | 0.24 | 0.29 | 0.46 |
| EPS (Diluted) | | 0.24 | 0.29 | 0.46 |
| EBITDA | | 208 | 202 | 179 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 96.50 | 73.07 | — |
| Price To Sales Ratio | | 3.05 | 2.84 | — |
| Gross Margin | | 50.14 | -0.89 | 66.56 |
| Operating Margin | | 24.64 | 25.00 | 26.16 |
| Net Margin | | 3.15 | 3.87 | 6.62 |
| Shares Outstanding | | 46 | 45 | 41 |
| Market Capitalization | | 1,065 | 954 | — |
| Operating Lease Expense | | — | — | — |
