| Total Revenue | | 166 | 161 | 149 | |
| Cost of Goods Sold Incl. D&A | | 152 | 152 | 32 |
| Gross Profit | | 14 | 10 | 118 |
| Selling, General and Administrative Excl. Other | | 7 | 7 | 6 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -55 | -57 | 61 |
| Operating Income | | 63 | 60 | 51 |
| Interest Expense | | 44 | 42 | 37 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 58 | -1 | -10 |
| Net Income Before Taxes | | 21 | 19 | 24 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 21 | 19 | 24 |
| Net Income From Continuing Operations | | 21 | 19 | 24 |
| Net Income | | 21 | 19 | 24 |
| EPS (Recurring) | | 0.45 | 0.41 | 0.26 |
| EPS (Basic, Before Extraordinaries) | | 0.45 | 0.41 | 0.26 |
| EPS (Diluted) | | 0.45 | 0.41 | 0.26 |
| EBITDA | | 64 | 119 | 117 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 26.82 | 26.02 | — |
| Price To Sales Ratio | | 3.42 | 3.11 | — |
| Gross Margin | | 8.43 | 6.21 | 79.19 |
| Operating Margin | | 37.95 | 37.27 | 34.23 |
| Net Margin | | 12.65 | 11.80 | 16.11 |
| Shares Outstanding | | 47 | 47 | 42 |
| Market Capitalization | | 567 | 501 | — |
| Operating Lease Expense | | — | — | — |
