| Total Revenue | | 405 | 395 | 369 | |
| Cost of Goods Sold Incl. D&A | | 305 | 300 | 229 |
| Gross Profit | | 99 | 95 | 140 |
| Selling, General and Administrative Excl. Other | | 115 | 115 | 102 |
| Research and Development | | 0 | 4 | 4 |
| Other Operating Expense | | 4 | 0 | 47 |
| Operating Income | | -21 | -24 | -13 |
| Interest Expense | | 32 | 31 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -5 | -8 | -11 |
| Net Income Before Taxes | | -47 | -47 | -24 |
| Income Taxes | | -9 | -9 | -2 |
| Consolidated Net Income | | -36 | -38 | -21 |
| Net Income From Continuing Operations | | -36 | -38 | -21 |
| Net Income | | -36 | -38 | -21 |
| EPS (Recurring) | | -0.44 | -0.45 | -0.26 |
| EPS (Basic, Before Extraordinaries) | | -0.44 | -0.45 | -0.26 |
| EPS (Diluted) | | -0.44 | -0.45 | -0.26 |
| EBITDA | | 53 | 51 | 64 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.54 | 1.15 | — |
| Gross Margin | | 24.44 | 24.05 | 37.94 |
| Operating Margin | | -5.19 | -6.08 | -3.52 |
| Net Margin | | -8.89 | -9.62 | -5.69 |
| Shares Outstanding | | 85 | 84 | 83 |
| Market Capitalization | | 624 | 454 | — |
| Operating Lease Expense | | — | — | — |
