| Total Revenue | | 471 | 285 | 275 | |
| Cost of Goods Sold Incl. D&A | | 117 | 275 | 268 |
| Gross Profit | | 7 | 10 | 6 |
| Selling, General and Administrative Excl. Other | | 23 | 20 | 20 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -90 | -90 | -101 |
| Operating Income | | 64 | 80 | 87 |
| Interest Expense | | 78 | 84 | 79 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -26 | -3 | -19 |
| Net Income Before Taxes | | 10 | -1 | 28 |
| Income Taxes | | 0 | 0 | -1 |
| Consolidated Net Income | | 21 | 6 | 36 |
| Net Income From Continuing Operations | | 24 | -1 | 28 |
| Net Income | | 21 | 6 | 36 |
| EPS (Recurring) | | 0.09 | -0.07 | 0.30 |
| EPS (Basic, Before Extraordinaries) | | 0.09 | -0.07 | 0.30 |
| EPS (Diluted) | | 0.09 | -0.07 | 0.30 |
| EBITDA | | 196 | 174 | 198 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 74.11 | — | — |
| Price To Sales Ratio | | 1.13 | 1.86 | — |
| Gross Margin | | 1.49 | 3.51 | 2.18 |
| Operating Margin | | 13.59 | 28.07 | 31.64 |
| Net Margin | | 4.46 | 2.11 | 13.09 |
| Shares Outstanding | | 80 | 80 | 80 |
| Market Capitalization | | 534 | 530 | — |
| Operating Lease Expense | | — | — | — |
