| Total Revenue | | 88 | 88 | 85 | |
| Cost of Goods Sold Incl. D&A | | 98 | 93 | 5 |
| Gross Profit | | -10 | -5 | 80 |
| Selling, General and Administrative Excl. Other | | 2 | 5 | 13 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -32 | -34 | 36 |
| Operating Income | | 22 | 24 | 31 |
| Interest Expense | | 23 | 23 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | -13 | -4 |
| Net Income Before Taxes | | -6 | 14 | 13 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -6 | 14 | 13 |
| Net Income From Continuing Operations | | -6 | 14 | 13 |
| Net Income | | -6 | 14 | 13 |
| EPS (Recurring) | | -0.78 | -0.29 | -0.29 |
| EPS (Basic, Before Extraordinaries) | | -0.78 | -0.29 | -0.29 |
| EPS (Diluted) | | -0.78 | -0.29 | -0.29 |
| EBITDA | | 52 | 71 | 70 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 4.03 | 3.85 | — |
| Gross Margin | | -11.36 | -5.68 | 94.12 |
| Operating Margin | | 25.00 | 27.27 | 36.47 |
| Net Margin | | -6.82 | 15.91 | 15.29 |
| Shares Outstanding | | 41 | 37 | 36 |
| Market Capitalization | | 355 | 339 | — |
| Operating Lease Expense | | — | — | — |
