| Total Revenue | | 267 | 262 | 241 | |
| Cost of Goods Sold Incl. D&A | | 155 | 252 | 109 |
| Gross Profit | | 110 | 10 | 131 |
| Selling, General and Administrative Excl. Other | | 29 | 29 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 34 | -64 | 61 |
| Operating Income | | 49 | 46 | 42 |
| Interest Expense | | 32 | 30 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -5 | -10 | -6 |
| Net Income Before Taxes | | 30 | 26 | 21 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 30 | 26 | 22 |
| Net Income From Continuing Operations | | 30 | 26 | 21 |
| Net Income | | 30 | 26 | 22 |
| EPS (Recurring) | | 0.10 | 0.07 | 0.03 |
| EPS (Basic, Before Extraordinaries) | | 0.10 | 0.07 | 0.03 |
| EPS (Diluted) | | 0.10 | 0.07 | 0.03 |
| EBITDA | | 122 | 123 | 109 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 150.60 | 227.29 | — |
| Price To Sales Ratio | | 4.79 | 5.16 | — |
| Gross Margin | | 41.20 | 3.82 | 54.36 |
| Operating Margin | | 18.35 | 17.56 | 17.43 |
| Net Margin | | 11.24 | 9.92 | 9.13 |
| Shares Outstanding | | 85 | 85 | 74 |
| Market Capitalization | | 1,280 | 1,352 | — |
| Operating Lease Expense | | — | — | — |
