| Total Revenue | | 334 | 292 | 350 | |
| Cost of Goods Sold Incl. D&A | | 237 | 235 | 244 |
| Gross Profit | | 98 | 58 | 106 |
| Selling, General and Administrative Excl. Other | | 31 | 29 | 29 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 65 | 29 | 77 |
| Interest Expense | | 37 | 36 | 31 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -26 | -19 | 0 |
| Net Income Before Taxes | | 54 | 12 | 47 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 54 | 12 | 47 |
| Net Income From Continuing Operations | | 54 | 12 | 47 |
| Net Income | | 54 | 12 | 47 |
| EPS (Recurring) | | 0.26 | 0.06 | 0.22 |
| EPS (Basic, Before Extraordinaries) | | 0.26 | 0.06 | 0.22 |
| EPS (Diluted) | | 0.26 | 0.06 | 0.22 |
| EBITDA | | 149 | 106 | 134 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.50 | 59.31 | — |
| Price To Sales Ratio | | 3.71 | 2.50 | — |
| Gross Margin | | 29.34 | 19.86 | 30.29 |
| Operating Margin | | 19.46 | 9.93 | 22.00 |
| Net Margin | | 16.17 | 4.11 | 13.43 |
| Shares Outstanding | | 212 | 212 | 209 |
| Market Capitalization | | 1,240 | 729 | — |
| Operating Lease Expense | | — | — | — |