| Total Revenue | | 155 | 150 | 125 | |
| Cost of Goods Sold Incl. D&A | | 159 | 158 | 33 |
| Gross Profit | | -5 | -8 | 91 |
| Selling, General and Administrative Excl. Other | | 19 | 19 | 16 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -78 | -60 | 58 |
| Operating Income | | 56 | 33 | 18 |
| Interest Expense | | 28 | 27 | 23 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 14 | -4 | 8 |
| Net Income Before Taxes | | 14 | 11 | -2 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 14 | 10 | -2 |
| Net Income From Continuing Operations | | 14 | 10 | -2 |
| Net Income | | 14 | 10 | -2 |
| EPS (Recurring) | | 0.27 | 0.08 | -0.35 |
| EPS (Basic, Before Extraordinaries) | | 0.27 | 0.08 | -0.35 |
| EPS (Diluted) | | 0.27 | 0.08 | -0.35 |
| EBITDA | | 133 | 97 | 75 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 76.30 | 230.41 | — |
| Price To Sales Ratio | | 4.39 | 3.93 | — |
| Gross Margin | | -3.23 | -5.33 | 72.80 |
| Operating Margin | | 36.13 | 22.00 | 14.40 |
| Net Margin | | 9.03 | 6.67 | -1.60 |
| Shares Outstanding | | 33 | 32 | 25 |
| Market Capitalization | | 680 | 589 | — |
| Operating Lease Expense | | — | — | — |
