| Total Revenue | | 522 | 472 | 345 | |
| Cost of Goods Sold Incl. D&A | | 308 | 281 | 213 |
| Gross Profit | | 215 | 190 | 132 |
| Selling, General and Administrative Excl. Other | | 91 | 86 | 44 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 39 | 31 | 25 |
| Operating Income | | 84 | 73 | 64 |
| Interest Expense | | 46 | 45 | 51 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -4 | -2 |
| Net Income Before Taxes | | 44 | 33 | 14 |
| Income Taxes | | 13 | 15 | 2 |
| Consolidated Net Income | | 31 | 17 | 13 |
| Net Income From Continuing Operations | | 31 | 17 | 13 |
| Net Income | | 31 | 17 | 13 |
| EPS (Recurring) | | 0.23 | 0.13 | 0.10 |
| EPS (Basic, Before Extraordinaries) | | 0.23 | 0.13 | 0.10 |
| EPS (Diluted) | | 0.23 | 0.13 | 0.10 |
| EBITDA | | 138 | 120 | 98 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 219.00 | 562.85 | — |
| Price To Sales Ratio | | 12.83 | 20.46 | — |
| Gross Margin | | 41.19 | 40.25 | 38.26 |
| Operating Margin | | 16.09 | 15.47 | 18.55 |
| Net Margin | | 5.94 | 3.60 | 3.77 |
| Shares Outstanding | | 133 | 132 | 132 |
| Market Capitalization | | 6,699 | 9,658 | — |
| Operating Lease Expense | | — | — | — |
