| Total Revenue | | 1,128 | 1,107 | 242 | |
| Cost of Goods Sold Incl. D&A | | 887 | 48 | 34 |
| Gross Profit | | 239 | 1,059 | 209 |
| Selling, General and Administrative Excl. Other | | 158 | 147 | 134 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -145 | -144 | 0 |
| Operating Income | | 226 | 1,055 | 75 |
| Interest Expense | | 1,179 | 1,100 | 843 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 75 |
| Net Income Before Taxes | | -75 | -45 | 73 |
| Income Taxes | | 16 | 25 | 19 |
| Consolidated Net Income | | -92 | -70 | 54 |
| Net Income From Continuing Operations | | -92 | -70 | 54 |
| Net Income | | -92 | -70 | 54 |
| EPS (Recurring) | | -0.78 | -0.63 | 0.32 |
| EPS (Basic, Before Extraordinaries) | | -0.78 | -0.63 | 0.32 |
| EPS (Diluted) | | -0.78 | -0.63 | 0.32 |
| EBITDA | | 235 | 1,065 | 12 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.57 | 0.65 | — |
| Gross Margin | | 21.19 | 95.66 | 86.36 |
| Operating Margin | | 20.04 | 95.30 | 30.99 |
| Net Margin | | -8.16 | -6.32 | 22.31 |
| Shares Outstanding | | 125 | 130 | 132 |
| Market Capitalization | | 645 | 719 | — |
| Operating Lease Expense | | — | — | — |
