| Total Revenue | | 144 | 132 | 124 | |
| Cost of Goods Sold Incl. D&A | | 46 | 30 | 25 |
| Gross Profit | | 98 | 102 | 98 |
| Selling, General and Administrative Excl. Other | | 5 | 5 | 5 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 15 | 29 | 27 |
| Operating Income | | 79 | 68 | 67 |
| Interest Expense | | 51 | 53 | 47 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -2 | -1 |
| Net Income Before Taxes | | 30 | 18 | 21 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 30 | 18 | 21 |
| Net Income From Continuing Operations | | 30 | 18 | 21 |
| Net Income | | 30 | 18 | 21 |
| EPS (Recurring) | | 0.63 | 0.38 | 0.48 |
| EPS (Basic, Before Extraordinaries) | | 0.63 | 0.38 | 0.48 |
| EPS (Diluted) | | 0.63 | 0.38 | 0.48 |
| EBITDA | | 110 | 100 | 94 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.00 | 23.95 | — |
| Price To Sales Ratio | | 4.52 | 3.24 | — |
| Gross Margin | | 68.06 | 77.27 | 79.03 |
| Operating Margin | | 54.86 | 51.52 | 54.03 |
| Net Margin | | 20.83 | 13.64 | 16.94 |
| Shares Outstanding | | 47 | 47 | 44 |
| Market Capitalization | | 651 | 428 | — |
| Operating Lease Expense | | — | — | — |
