| Total Revenue | | 453 | 449 | 442 | |
| Cost of Goods Sold Incl. D&A | | 404 | 392 | 63 |
| Gross Profit | | 49 | 57 | 380 |
| Selling, General and Administrative Excl. Other | | 38 | 37 | 30 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -139 | -128 | 211 |
| Operating Income | | 150 | 148 | 139 |
| Interest Expense | | 257 | 265 | 293 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -14 | -15 | -11 |
| Net Income Before Taxes | | -92 | -102 | -137 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -54 | -66 | -96 |
| Net Income From Continuing Operations | | -92 | -103 | -137 |
| Net Income | | -54 | -66 | -96 |
| EPS (Recurring) | | -0.82 | -1.00 | -1.46 |
| EPS (Basic, Before Extraordinaries) | | -0.82 | -1.00 | -1.46 |
| EPS (Diluted) | | -0.82 | -1.00 | -1.46 |
| EBITDA | | 320 | 328 | 322 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.18 | 0.81 | — |
| Gross Margin | | 10.82 | 12.69 | 85.97 |
| Operating Margin | | 33.11 | 32.96 | 31.45 |
| Net Margin | | -11.92 | -14.70 | -21.72 |
| Shares Outstanding | | 66 | 66 | 66 |
| Market Capitalization | | 535 | 366 | — |
| Operating Lease Expense | | — | — | — |
