| Total Revenue | | 148 | 281 | 237 | |
| Cost of Goods Sold Incl. D&A | | 126 | 255 | 137 |
| Gross Profit | | 22 | 26 | 158 |
| Selling, General and Administrative Excl. Other | | 39 | 38 | 30 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -53 | -71 | 58 |
| Operating Income | | 35 | 59 | 69 |
| Interest Expense | | 51 | 60 | 72 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -31 | -1 | 1 |
| Net Income Before Taxes | | 16 | 0 | -4 |
| Income Taxes | | 1 | 2 | 1 |
| Consolidated Net Income | | 13 | -2 | -6 |
| Net Income From Continuing Operations | | 14 | -2 | -6 |
| Net Income | | 13 | -2 | -6 |
| EPS (Recurring) | | 0.16 | -0.19 | -0.19 |
| EPS (Basic, Before Extraordinaries) | | 0.16 | -0.19 | -0.19 |
| EPS (Diluted) | | 0.16 | -0.20 | -0.19 |
| EBITDA | | 144 | 133 | 124 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 204.25 | — | — |
| Price To Sales Ratio | | 12.14 | 5.18 | — |
| Gross Margin | | 14.86 | 9.25 | 66.67 |
| Operating Margin | | 23.65 | 21.00 | 29.11 |
| Net Margin | | 8.78 | -0.71 | -2.53 |
| Shares Outstanding | | 55 | 47 | 97 |
| Market Capitalization | | 1,797 | 1,454 | — |
| Operating Lease Expense | | — | — | — |
