| Total Revenue | | 148 | 201 | 143 | |
| Cost of Goods Sold Incl. D&A | | 78 | 51 | 97 |
| Gross Profit | | 70 | 150 | 46 |
| Selling, General and Administrative Excl. Other | | 10 | 6 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 37 | 74 | 1 |
| Operating Income | | 23 | 70 | 34 |
| Interest Expense | | 92 | 91 | 97 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -1 | -21 | 34 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -1 | -21 | 34 |
| Net Income From Continuing Operations | | -1 | -21 | 34 |
| Net Income | | -1 | -21 | 34 |
| EPS (Recurring) | | -0.04 | -0.39 | 0.63 |
| EPS (Basic, Before Extraordinaries) | | -0.04 | -0.39 | 0.63 |
| EPS (Diluted) | | -0.04 | -0.39 | 0.63 |
| EBITDA | | 27 | 70 | 68 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.26 | 2.50 | — |
| Gross Margin | | 47.30 | 74.63 | 32.17 |
| Operating Margin | | 15.54 | 34.83 | 23.78 |
| Net Margin | | -0.68 | -10.45 | 23.78 |
| Shares Outstanding | | 51 | 52 | 54 |
| Market Capitalization | | 334 | 503 | — |
| Operating Lease Expense | | — | — | — |
