(MILLIONS EXCEPT EARNINGS PER SHARE)

QUARTERS ENDED JUNE 30,

SIX MONTHS ENDED JUNE 30,

1999

1998

1999

1998

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

INCOME STATEMENT DATA:

NET SALES

$172.8

$174.2

$330.2

$330.7

OPERATING EXPENSES:

COST OF SALES

$142.4

$141.2

$277.9

$272.7

DEPRECIATION & AMORTIZATION

$7.1

$7.5

$13.9

$15.1

SELLING, GEN'L & ADMIN.

$8.7

$10.7

$17.1

$21.0

TOTAL OPERATING EXPENSES

$158.2

$159.4

$308.9

$308.8

OPERATING PROFIT

$14.6

$14.8

$21.3

$21.9

EQUITY IN EARNINGS OF AFFILIATES

$0.3

$0.9

$0.6

$0.9

EARNINGS BEFORE INTEREST & TAXES (EBIT)

$14.9

$15.7

$21.9

$22.8

INTEREST EXPENSE

$7.1

$7.6

$14.0

$14.7

INCOME (LOSS) BEFORE TAXES

$7.8

$8.1

$7.9

$8.1

INCOME TAX PROVISION

($0.7)

$1.1

($0.7)

$1.1

MINORITY INTEREST

($0.1)

$0.2

$0.2

$0.4

NET INCOME

$8.6

$6.8

$8.4

$6.6

DILUTED EARNINGS PER SHARE

$2.18

$1.67

$2.13

$1.55

EBITDA:

EARNINGS BEFORE INTEREST & TAXES

$14.9

$15.7

$21.9

$22.8

PLUS DEPRECIATION & AMORTIZATION

$7.1

$7.5

$13.9

$15.1

NON-CASH EQUITY INCOME

($0.3)

($0.3)

$0.4

($0.3)

EARNINGS BEFORE INTEREST, TAXES

$21.7

$22.9

$36.2

$37.6

DEPRECIATION & AMORTIZATION (EBITDA)

OTHER DATA:

CAPITAL EXPENDITURES (EXCLUDING ACQUISITIONS)

$5.5

$3.9

$8.5

$6.6

TOTAL DEBT

$328.6

$345.1

$328.6

$345.1

EQUITY DIVIDENDS

$0.0

$0.6

$1.0

$0.6