| Total Revenue | | 252 | 251 | 260 | |
| Cost of Goods Sold Incl. D&A | | 39 | 40 | 113 |
| Gross Profit | | 213 | 212 | 146 |
| Selling, General and Administrative Excl. Other | | 24 | 25 | 19 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 160 | 159 | 44 |
| Operating Income | | 29 | 28 | 84 |
| Interest Expense | | 315 | 61 | 104 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -254 | -1 | -22 |
| Net Income Before Taxes | | -32 | -32 | 1 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -32 | -32 | 1 |
| Net Income From Continuing Operations | | -32 | -32 | 1 |
| Net Income | | -32 | -32 | 1 |
| EPS (Recurring) | | -1.26 | -1.26 | 0.04 |
| EPS (Basic, Before Extraordinaries) | | -1.26 | -1.26 | 0.04 |
| EPS (Diluted) | | -1.26 | -1.26 | 0.04 |
| EBITDA | | 378 | 124 | 203 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.68 | 3.00 | — |
| Gross Margin | | 84.52 | 84.46 | 56.15 |
| Operating Margin | | 11.51 | 11.16 | 32.31 |
| Net Margin | | -12.70 | -12.75 | 0.38 |
| Shares Outstanding | | 25 | 25 | 26 |
| Market Capitalization | | 674 | 753 | — |
| Operating Lease Expense | | — | — | — |
