| Total Revenue | | 96 | 103 | 355 | |
| Cost of Goods Sold Incl. D&A | | 121 | 134 | 173 |
| Gross Profit | | -24 | -30 | 182 |
| Selling, General and Administrative Excl. Other | | 112 | 108 | 93 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 60 | 61 | 62 |
| Operating Income | | -196 | -200 | 27 |
| Interest Expense | | 120 | 133 | 168 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -197 | -201 | 27 |
| Income Taxes | | -48 | -51 | -8 |
| Consolidated Net Income | | -148 | -150 | 35 |
| Net Income From Continuing Operations | | -148 | -150 | 35 |
| Net Income | | -148 | -150 | 35 |
| EPS (Recurring) | | -3.18 | -3.14 | 0.81 |
| EPS (Basic, Before Extraordinaries) | | -3.18 | -3.14 | 0.81 |
| EPS (Diluted) | | -3.18 | -3.15 | 0.80 |
| EBITDA | | -183 | -188 | 40 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 10.27 | 8.40 | — |
| Gross Margin | | -25.00 | -29.13 | 51.27 |
| Operating Margin | | -204.17 | -194.17 | 7.61 |
| Net Margin | | -154.17 | -145.63 | 9.86 |
| Shares Outstanding | | 51 | 51 | 44 |
| Market Capitalization | | 986 | 865 | — |
| Operating Lease Expense | | — | — | — |
