| Total Revenue | | 266 | 184 | 251 | |
| Cost of Goods Sold Incl. D&A | | 114 | 119 | 128 |
| Gross Profit | | 152 | 65 | 123 |
| Selling, General and Administrative Excl. Other | | 66 | 5 | 53 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 66 | 43 | 30 |
| Operating Income | | 20 | 17 | 41 |
| Interest Expense | | 109 | 112 | 123 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 24 | 17 | 41 |
| Income Taxes | | 18 | 16 | 11 |
| Consolidated Net Income | | 6 | 1 | 30 |
| Net Income From Continuing Operations | | 6 | 1 | 30 |
| Net Income | | 6 | 1 | 30 |
| EPS (Recurring) | | 0.12 | 0.02 | 0.72 |
| EPS (Basic, Before Extraordinaries) | | 0.12 | 0.02 | 0.72 |
| EPS (Diluted) | | 0.12 | 0.02 | 0.72 |
| EBITDA | | 28 | 25 | 49 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 120.08 | 577.27 | — |
| Price To Sales Ratio | | 2.17 | 2.48 | — |
| Gross Margin | | 57.14 | 35.33 | 49.00 |
| Operating Margin | | 7.52 | 9.24 | 16.33 |
| Net Margin | | 2.26 | 0.54 | 11.95 |
| Shares Outstanding | | 40 | 40 | 42 |
| Market Capitalization | | 576 | 457 | — |
| Operating Lease Expense | | — | — | — |
