| Total Revenue | | 510 | 535 | 472 | |
| Cost of Goods Sold Incl. D&A | | 327 | 406 | 295 |
| Gross Profit | | 183 | 128 | 177 |
| Selling, General and Administrative Excl. Other | | 85 | 97 | 62 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 65 | 0 | 88 |
| Operating Income | | 33 | 31 | 27 |
| Interest Expense | | 45 | 47 | 32 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | -4 | -2 |
| Net Income Before Taxes | | -11 | -11 | -3 |
| Income Taxes | | 5 | 5 | 6 |
| Consolidated Net Income | | -16 | -16 | -9 |
| Net Income From Continuing Operations | | -16 | -16 | -9 |
| Net Income | | -16 | -16 | -9 |
| EPS (Recurring) | | -0.22 | -0.22 | -0.13 |
| EPS (Basic, Before Extraordinaries) | | -0.22 | -0.22 | -0.13 |
| EPS (Diluted) | | -0.22 | -0.22 | -0.13 |
| EBITDA | | 117 | 122 | 96 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.15 | 1.72 | — |
| Gross Margin | | 35.88 | 23.93 | 37.50 |
| Operating Margin | | 6.47 | 5.79 | 5.72 |
| Net Margin | | -3.14 | -2.99 | -1.91 |
| Shares Outstanding | | 72 | 72 | 72 |
| Market Capitalization | | 1,094 | 921 | — |
| Operating Lease Expense | | — | — | — |
