| Total Revenue | | 609 | 468 | 218 | |
| Cost of Goods Sold Incl. D&A | | 465 | 417 | 176 |
| Gross Profit | | 142 | 52 | 42 |
| Selling, General and Administrative Excl. Other | | 24 | 23 | 14 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 10 | 0 | 20 |
| Operating Income | | 109 | 28 | 8 |
| Interest Expense | | 20 | 14 | 1 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 82 | 121 | 29 |
| Net Income Before Taxes | | 9 | -107 | -22 |
| Income Taxes | | 30 | 14 | 9 |
| Consolidated Net Income | | -20 | -121 | -31 |
| Net Income From Continuing Operations | | -20 | -121 | -31 |
| Net Income | | -20 | -121 | -31 |
| EPS (Recurring) | | -0.06 | -0.42 | -0.13 |
| EPS (Basic, Before Extraordinaries) | | -0.06 | -0.42 | -0.13 |
| EPS (Diluted) | | -0.08 | -0.42 | -0.13 |
| EBITDA | | 115 | -93 | 10 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 4.00 | 5.68 | — |
| Gross Margin | | 23.32 | 11.11 | 19.27 |
| Operating Margin | | 17.90 | 5.98 | 3.67 |
| Net Margin | | -3.28 | -25.85 | -14.22 |
| Shares Outstanding | | 283 | 283 | 242 |
| Market Capitalization | | 2,437 | 2,660 | — |
| Operating Lease Expense | | — | — | — |
