| Total Revenue | | 276 | 276 | 308 | |
| Cost of Goods Sold Incl. D&A | | 177 | 177 | 167 |
| Gross Profit | | 100 | 99 | 140 |
| Selling, General and Administrative Excl. Other | | 31 | 30 | 27 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 1 |
| Operating Income | | 69 | 69 | 112 |
| Interest Expense | | 34 | 34 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -3 | -20 |
| Net Income Before Taxes | | 39 | 39 | 97 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 39 | 39 | 97 |
| Net Income From Continuing Operations | | 39 | 39 | 97 |
| Net Income | | 39 | 39 | 97 |
| EPS (Recurring) | | 0.29 | 0.30 | 0.83 |
| EPS (Basic, Before Extraordinaries) | | 0.29 | 0.30 | 0.83 |
| EPS (Diluted) | | 0.29 | 0.30 | 0.83 |
| EBITDA | | 131 | 132 | 190 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.10 | 16.07 | — |
| Price To Sales Ratio | | 2.48 | 1.80 | — |
| Gross Margin | | 36.23 | 35.87 | 45.45 |
| Operating Margin | | 25.00 | 25.00 | 36.36 |
| Net Margin | | 14.13 | 14.13 | 31.49 |
| Shares Outstanding | | 102 | 103 | 108 |
| Market Capitalization | | 683 | 496 | — |
| Operating Lease Expense | | — | — | — |