| Total Revenue | | 410 | 432 | 577 | |
| Cost of Goods Sold Incl. D&A | | 230 | 240 | 389 |
| Gross Profit | | 179 | 192 | 189 |
| Selling, General and Administrative Excl. Other | | 50 | 54 | 23 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 95 | 95 | 0 |
| Operating Income | | 36 | 42 | 166 |
| Interest Expense | | 23 | 30 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 55 | -27 | 79 |
| Net Income Before Taxes | | -42 | 40 | 27 |
| Income Taxes | | -12 | 6 | -62 |
| Consolidated Net Income | | -30 | 34 | 89 |
| Net Income From Continuing Operations | | -30 | 34 | 89 |
| Net Income | | -30 | 34 | 89 |
| EPS (Recurring) | | -0.45 | 0.46 | 1.28 |
| EPS (Basic, Before Extraordinaries) | | -0.45 | 0.46 | 1.28 |
| EPS (Diluted) | | -0.45 | 0.46 | 1.24 |
| EBITDA | | 41 | 130 | 156 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 10.39 | — |
| Price To Sales Ratio | | 0.94 | 0.79 | — |
| Gross Margin | | 43.66 | 44.44 | 32.76 |
| Operating Margin | | 8.78 | 9.72 | 28.77 |
| Net Margin | | -7.32 | 7.87 | 15.42 |
| Shares Outstanding | | 70 | 72 | 71 |
| Market Capitalization | | 384 | 343 | — |
| Operating Lease Expense | | — | — | — |
