| Total Revenue | | 1,064 | 1,095 | 1,056 | |
| Cost of Goods Sold Incl. D&A | | 984 | 945 | 824 |
| Gross Profit | | 78 | 151 | 232 |
| Selling, General and Administrative Excl. Other | | 136 | 139 | 106 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 28 | 12 |
| Operating Income | | -67 | -16 | 114 |
| Interest Expense | | 62 | 58 | 39 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -8 | -6 | -1 |
| Net Income Before Taxes | | -120 | -68 | 76 |
| Income Taxes | | -22 | -18 | 16 |
| Consolidated Net Income | | -99 | -50 | 60 |
| Net Income From Continuing Operations | | -99 | -50 | 60 |
| Net Income | | -99 | -50 | 60 |
| EPS (Recurring) | | -0.79 | -0.41 | 0.55 |
| EPS (Basic, Before Extraordinaries) | | -0.79 | -0.41 | 0.55 |
| EPS (Diluted) | | -0.79 | -0.41 | 0.55 |
| EBITDA | | 141 | 179 | 229 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.90 | 1.05 | — |
| Gross Margin | | 7.33 | 13.79 | 21.97 |
| Operating Margin | | -6.30 | -1.46 | 10.80 |
| Net Margin | | -9.30 | -4.57 | 5.68 |
| Shares Outstanding | | 125 | 122 | 108 |
| Market Capitalization | | 2,025 | 1,149 | — |
| Operating Lease Expense | | — | — | — |
