| Total Revenue | | 294 | 295 | 317 | |
| Cost of Goods Sold Incl. D&A | | 213 | 285 | 206 |
| Gross Profit | | 81 | 10 | 111 |
| Selling, General and Administrative Excl. Other | | 12 | 51 | 18 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 41 | -67 | 60 |
| Operating Income | | 28 | 27 | 33 |
| Interest Expense | | 24 | 24 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -6 | -14 | 0 |
| Net Income Before Taxes | | 10 | 15 | 4 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 10 | 15 | 4 |
| Net Income From Continuing Operations | | 9 | 15 | 4 |
| Net Income | | 10 | 15 | 4 |
| EPS (Recurring) | | 0.06 | 0.14 | -0.08 |
| EPS (Basic, Before Extraordinaries) | | 0.06 | 0.14 | -0.08 |
| EPS (Diluted) | | 0.05 | 0.14 | -0.08 |
| EBITDA | | 92 | 101 | 94 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 267.20 | 48.64 | — |
| Price To Sales Ratio | | 2.14 | 1.13 | — |
| Gross Margin | | 27.55 | 3.39 | 35.02 |
| Operating Margin | | 9.52 | 9.15 | 10.41 |
| Net Margin | | 3.40 | 5.08 | 1.26 |
| Shares Outstanding | | 47 | 49 | 49 |
| Market Capitalization | | 628 | 334 | — |
| Operating Lease Expense | | — | — | — |
