| Total Revenue | | 623 | 637 | 711 | |
| Cost of Goods Sold Incl. D&A | | 385 | 379 | 393 |
| Gross Profit | | 239 | 258 | 317 |
| Selling, General and Administrative Excl. Other | | 34 | 34 | 29 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 83 | 0 | 383 |
| Operating Income | | 122 | 224 | -95 |
| Interest Expense | | 159 | 165 | 178 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -63 | 29 | -175 |
| Net Income Before Taxes | | 63 | 29 | -98 |
| Income Taxes | | 3 | 3 | -2 |
| Consolidated Net Income | | 75 | 42 | -68 |
| Net Income From Continuing Operations | | 58 | 26 | -96 |
| Net Income | | 75 | 42 | -68 |
| EPS (Recurring) | | 0.49 | 0.17 | -0.93 |
| EPS (Basic, Before Extraordinaries) | | 0.49 | 0.17 | -0.93 |
| EPS (Diluted) | | 0.49 | 0.17 | -0.93 |
| EBITDA | | 338 | 338 | 223 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 52.43 | 149.94 | — |
| Price To Sales Ratio | | 4.12 | 4.00 | — |
| Gross Margin | | 38.36 | 40.50 | 44.59 |
| Operating Margin | | 19.58 | 35.16 | -13.36 |
| Net Margin | | 12.04 | 6.59 | -9.56 |
| Shares Outstanding | | 100 | 100 | 100 |
| Market Capitalization | | 2,569 | 2,549 | — |
| Operating Lease Expense | | — | — | — |
