| Total Revenue | | 330 | 332 | 347 | |
| Cost of Goods Sold Incl. D&A | | 194 | 167 | 188 |
| Gross Profit | | 137 | 165 | 159 |
| Selling, General and Administrative Excl. Other | | -5 | 0 | 35 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 95 | 34 | 176 |
| Operating Income | | 46 | 131 | -52 |
| Interest Expense | | 100 | 127 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 57 | 56 | 56 |
| Net Income Before Taxes | | -59 | -53 | -134 |
| Income Taxes | | -22 | -22 | 1 |
| Consolidated Net Income | | -31 | -31 | -132 |
| Net Income From Continuing Operations | | -37 | -31 | -136 |
| Net Income | | -31 | -31 | -132 |
| EPS (Recurring) | | -0.27 | -0.26 | -1.05 |
| EPS (Basic, Before Extraordinaries) | | -0.27 | -0.26 | -1.05 |
| EPS (Diluted) | | -0.27 | -0.26 | -1.05 |
| EBITDA | | 24 | 112 | -67 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.12 | 2.14 | — |
| Gross Margin | | 41.52 | 49.70 | 45.82 |
| Operating Margin | | 13.94 | 39.46 | -14.99 |
| Net Margin | | -9.39 | -9.34 | -38.04 |
| Shares Outstanding | | 126 | 127 | 127 |
| Market Capitalization | | 698 | 711 | — |
| Operating Lease Expense | | — | — | — |
