| Total Revenue | | 1,618 | 1,505 | 1,376 | |
| Cost of Goods Sold Incl. D&A | | 1,339 | 1,313 | 1,032 |
| Gross Profit | | 280 | 192 | 344 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 336 | 83 | 284 |
| Operating Income | | -56 | 109 | 61 |
| Interest Expense | | 99 | 121 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 33 | 40 | 5 |
| Net Income Before Taxes | | -223 | -52 | -39 |
| Income Taxes | | -143 | 2 | 2 |
| Consolidated Net Income | | -46 | -34 | -25 |
| Net Income From Continuing Operations | | -81 | -54 | -41 |
| Net Income | | -46 | -34 | -25 |
| EPS (Recurring) | | -0.66 | -0.50 | -0.39 |
| EPS (Basic, Before Extraordinaries) | | -0.66 | -0.50 | -0.39 |
| EPS (Diluted) | | -0.66 | -0.50 | -0.39 |
| EBITDA | | 68 | 197 | 165 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.86 | 1.09 | — |
| Gross Margin | | 17.31 | 12.76 | 25.00 |
| Operating Margin | | -3.46 | 7.24 | 4.43 |
| Net Margin | | -2.84 | -2.26 | -1.82 |
| Shares Outstanding | | 69 | 68 | 63 |
| Market Capitalization | | 1,397 | 1,634 | — |
| Operating Lease Expense | | — | — | — |
