| Total Revenue | | 483 | 453 | 408 | |
| Cost of Goods Sold Incl. D&A | | 255 | 263 | 293 |
| Gross Profit | | 227 | 190 | 115 |
| Selling, General and Administrative Excl. Other | | 111 | 113 | 98 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 67 | 42 | 65 |
| Operating Income | | 49 | 35 | -48 |
| Interest Expense | | 245 | 251 | 283 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 49 | 35 | -48 |
| Income Taxes | | 14 | 16 | -17 |
| Consolidated Net Income | | 34 | 19 | -31 |
| Net Income From Continuing Operations | | 34 | 19 | -31 |
| Net Income | | 34 | 19 | -31 |
| EPS (Recurring) | | 1.00 | 0.54 | -1.05 |
| EPS (Basic, Before Extraordinaries) | | 1.00 | 0.54 | -1.05 |
| EPS (Diluted) | | 1.00 | 0.54 | -1.05 |
| EBITDA | | 54 | 40 | -42 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.47 | 28.09 | — |
| Price To Sales Ratio | | 1.09 | 1.14 | — |
| Gross Margin | | 47.00 | 41.94 | 28.19 |
| Operating Margin | | 10.14 | 7.73 | -11.76 |
| Net Margin | | 7.04 | 4.19 | -7.60 |
| Shares Outstanding | | 34 | 34 | 30 |
| Market Capitalization | | 526 | 516 | — |
| Operating Lease Expense | | — | — | — |
