| Total Revenue | | 341 | 342 | 354 | |
| Cost of Goods Sold Incl. D&A | | 214 | 219 | 221 |
| Gross Profit | | 127 | 123 | 133 |
| Selling, General and Administrative Excl. Other | | 25 | 24 | 23 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 103 | 96 | 233 |
| Operating Income | | -1 | 3 | -124 |
| Interest Expense | | 62 | 61 | 69 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 0 | -3 |
| Net Income Before Taxes | | -60 | -58 | -190 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -61 | -58 | -190 |
| Net Income From Continuing Operations | | -61 | -58 | -190 |
| Net Income | | -61 | -58 | -190 |
| EPS (Recurring) | | 0.00 | 0.00 | 0.00 |
| EPS (Basic, Before Extraordinaries) | | 0.00 | 0.00 | 0.00 |
| EPS (Diluted) | | 0.00 | 0.00 | 0.00 |
| EBITDA | | 74 | 82 | -36 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | — | — | — |
| Gross Margin | | 37.24 | 35.96 | 37.57 |
| Operating Margin | | -0.29 | 0.88 | -35.03 |
| Net Margin | | -17.89 | -16.96 | -53.67 |
| Shares Outstanding | | 0 | 0 | 0 |
| Market Capitalization | | — | — | — |
| Operating Lease Expense | | — | — | — |
