| Total Revenue | | 272 | 353 | 261 | |
| Cost of Goods Sold Incl. D&A | | 168 | 342 | 112 |
| Gross Profit | | 105 | 11 | 149 |
| Selling, General and Administrative Excl. Other | | 22 | 21 | 18 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 74 | -113 | 110 |
| Operating Income | | 7 | 103 | 20 |
| Interest Expense | | 46 | 44 | 37 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -50 | 36 | -3 |
| Net Income Before Taxes | | 12 | 23 | -14 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 9 | 18 | -11 |
| Net Income From Continuing Operations | | 12 | 23 | -14 |
| Net Income | | 9 | 18 | -11 |
| EPS (Recurring) | | 0.48 | 1.02 | -1.27 |
| EPS (Basic, Before Extraordinaries) | | 0.48 | 1.02 | -1.27 |
| EPS (Diluted) | | 0.45 | 1.02 | -1.27 |
| EBITDA | | 171 | 181 | 131 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 123.67 | 65.41 | — |
| Price To Sales Ratio | | 3.48 | 3.21 | — |
| Gross Margin | | 38.60 | 3.12 | 57.09 |
| Operating Margin | | 2.57 | 29.18 | 7.66 |
| Net Margin | | 3.31 | 5.10 | -4.21 |
| Shares Outstanding | | 17 | 17 | 16 |
| Market Capitalization | | 946 | 1,134 | — |
| Operating Lease Expense | | — | — | — |
