| Total Revenue | | 640 | 615 | 522 | |
| Cost of Goods Sold Incl. D&A | | 516 | 511 | 475 |
| Gross Profit | | 126 | 104 | 48 |
| Selling, General and Administrative Excl. Other | | 45 | 42 | 42 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 0 | 11 |
| Operating Income | | 80 | 63 | -6 |
| Interest Expense | | 29 | 31 | 34 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 0 | -14 |
| Net Income Before Taxes | | 53 | 33 | -26 |
| Income Taxes | | 7 | 8 | -7 |
| Consolidated Net Income | | 46 | 25 | -19 |
| Net Income From Continuing Operations | | 46 | 25 | -19 |
| Net Income | | 46 | 25 | -19 |
| EPS (Recurring) | | 0.63 | 0.34 | -0.27 |
| EPS (Basic, Before Extraordinaries) | | 0.63 | 0.34 | -0.27 |
| EPS (Diluted) | | 0.63 | 0.34 | -0.27 |
| EBITDA | | 165 | 145 | 83 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.06 | 25.00 | — |
| Price To Sales Ratio | | 1.30 | 1.00 | — |
| Gross Margin | | 19.69 | 16.91 | 9.20 |
| Operating Margin | | 12.50 | 10.24 | -1.15 |
| Net Margin | | 7.19 | 4.07 | -3.64 |
| Shares Outstanding | | 73 | 72 | 72 |
| Market Capitalization | | 831 | 612 | — |
| Operating Lease Expense | | — | — | — |
