| Total Revenue | | 100 | 110 | 209 | |
| Cost of Goods Sold Incl. D&A | | 70 | 92 | 164 |
| Gross Profit | | 29 | 18 | 44 |
| Selling, General and Administrative Excl. Other | | 17 | 20 | 41 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 8 | 11 | 9 |
| Operating Income | | 5 | -12 | -6 |
| Interest Expense | | 20 | 23 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | 0 | 34 |
| Net Income Before Taxes | | -25 | -34 | -90 |
| Income Taxes | | 15 | 16 | -20 |
| Consolidated Net Income | | -39 | -50 | -70 |
| Net Income From Continuing Operations | | -39 | -50 | -70 |
| Net Income | | -39 | -50 | -70 |
| EPS (Recurring) | | -0.34 | -0.45 | -0.63 |
| EPS (Basic, Before Extraordinaries) | | -0.34 | -0.45 | -0.63 |
| EPS (Diluted) | | -0.34 | -0.45 | -0.63 |
| EBITDA | | 9 | -1 | 13 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 15.15 | 13.31 | — |
| Gross Margin | | 29.00 | 16.36 | 21.05 |
| Operating Margin | | 5.00 | -10.91 | -2.87 |
| Net Margin | | -39.00 | -45.45 | -33.49 |
| Shares Outstanding | | 111 | 111 | 111 |
| Market Capitalization | | 1,515 | 1,464 | — |
| Operating Lease Expense | | — | — | — |
