| Total Revenue | | 681 | 632 | 537 | |
| Cost of Goods Sold Incl. D&A | | 600 | 563 | 463 |
| Gross Profit | | 79 | 69 | 73 |
| Selling, General and Administrative Excl. Other | | 34 | 31 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 47 | 38 | 48 |
| Interest Expense | | 24 | 24 | 20 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -13 | -6 | -3 |
| Net Income Before Taxes | | 36 | 20 | 35 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 34 | 19 | 29 |
| Net Income From Continuing Operations | | 36 | 20 | 35 |
| Net Income | | 34 | 19 | 29 |
| EPS (Recurring) | | 0.55 | 0.30 | 0.64 |
| EPS (Basic, Before Extraordinaries) | | 0.55 | 0.30 | 0.64 |
| EPS (Diluted) | | 0.55 | 0.30 | 0.63 |
| EBITDA | | 104 | 87 | 82 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.42 | 22.93 | — |
| Price To Sales Ratio | | 0.69 | 0.70 | — |
| Gross Margin | | 11.60 | 10.92 | 13.59 |
| Operating Margin | | 6.90 | 6.01 | 8.94 |
| Net Margin | | 4.99 | 3.01 | 5.40 |
| Shares Outstanding | | 64 | 64 | 45 |
| Market Capitalization | | 472 | 440 | — |
| Operating Lease Expense | | — | — | — |
