| Total Revenue | | 1,396 | 732 | 663 | |
| Cost of Goods Sold Incl. D&A | | 948 | 587 | 514 |
| Gross Profit | | 447 | 146 | 149 |
| Selling, General and Administrative Excl. Other | | 224 | 129 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 98 | 0 | 189 |
| Operating Income | | 125 | 17 | -40 |
| Interest Expense | | 104 | 46 | 39 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | -6 | -2 |
| Net Income Before Taxes | | 88 | -24 | -36 |
| Income Taxes | | 17 | -1 | -5 |
| Consolidated Net Income | | 71 | -23 | -31 |
| Net Income From Continuing Operations | | 71 | -23 | -31 |
| Net Income | | 71 | -23 | -31 |
| EPS (Recurring) | | 1.20 | -0.37 | -0.50 |
| EPS (Basic, Before Extraordinaries) | | 1.20 | -0.37 | -0.50 |
| EPS (Diluted) | | 1.17 | -0.37 | -0.50 |
| EBITDA | | 255 | 98 | 20 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 46.58 | — | — |
| Price To Sales Ratio | | 2.42 | 3.60 | — |
| Gross Margin | | 32.02 | 19.95 | 22.47 |
| Operating Margin | | 8.95 | 2.32 | -6.03 |
| Net Margin | | 5.09 | -3.14 | -4.68 |
| Shares Outstanding | | 62 | 62 | 63 |
| Market Capitalization | | 3,379 | 2,634 | — |
| Operating Lease Expense | | — | — | — |
