| Total Revenue | | 562 | 562 | 430 | |
| Cost of Goods Sold Incl. D&A | | 346 | 412 | 317 |
| Gross Profit | | 215 | 150 | 113 |
| Selling, General and Administrative Excl. Other | | 62 | 61 | 56 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 69 | 0 | 0 |
| Operating Income | | 85 | 89 | 57 |
| Interest Expense | | 95 | 95 | 115 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -7 | -4 | -92 |
| Net Income Before Taxes | | -2 | -2 | 34 |
| Income Taxes | | -1 | -1 | 147 |
| Consolidated Net Income | | -1 | -2 | -113 |
| Net Income From Continuing Operations | | -1 | -2 | -113 |
| Net Income | | -1 | -2 | -113 |
| EPS (Recurring) | | -1.61 | -1.61 | -12.78 |
| EPS (Basic, Before Extraordinaries) | | -1.61 | -1.61 | -12.78 |
| EPS (Diluted) | | -1.61 | -1.61 | -12.78 |
| EBITDA | | 207 | 207 | 251 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.62 | 0.57 | — |
| Gross Margin | | 38.26 | 26.69 | 26.28 |
| Operating Margin | | 15.12 | 15.84 | 13.26 |
| Net Margin | | -0.18 | -0.36 | -26.28 |
| Shares Outstanding | | 12 | 12 | 11 |
| Market Capitalization | | 346 | 320 | — |
| Operating Lease Expense | | — | — | — |
