| Total Revenue | | 540 | 604 | 400 |
| Cost of Goods Sold Incl. D&A | | 414 | 440 | 302 |
| Gross Profit | | 126 | 165 | 98 |
| Selling, General and Administrative Excl. Other | | 125 | 65 | 42 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 11 | 43 | 23 |
| Operating Income | | -10 | 57 | 33 |
| Interest Expense | | 79 | 104 | 64 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -90 | -47 | -31 |
| Income Taxes | | 0 | 2 | 4 |
| Consolidated Net Income | | -89 | -49 | -35 |
| Net Income From Continuing Operations | | -89 | -49 | -35 |
| Net Income | | -89 | -49 | -35 |
| EPS (Recurring) | | -0.52 | -0.29 | -0.20 |
| EPS (Basic, Before Extraordinaries) | | -0.52 | -0.29 | -0.20 |
| EPS (Diluted) | | -0.52 | -0.29 | -0.20 |
| EBITDA | | 21 | 99 | 68 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 5.96 | — | — |
| Gross Margin | | 23.33 | 27.32 | 24.50 |
| Operating Margin | | -1.85 | 9.44 | 8.25 |
| Net Margin | | -16.48 | -8.11 | -8.75 |
| Shares Outstanding | | 171 | 171 | 171 |
| Market Capitalization | | 3,218 | — | — |
| Operating Lease Expense | | — | — | — |
