| Total Revenue | | 595 | 503 | 331 | |
| Cost of Goods Sold Incl. D&A | | 472 | 447 | 0 |
| Gross Profit | | 122 | 56 | 331 |
| Selling, General and Administrative Excl. Other | | 15 | 16 | 15 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 61 | 0 | 338 |
| Operating Income | | 46 | 40 | -22 |
| Interest Expense | | 304 | 266 | 122 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 98 | -71 | 119 |
| Net Income Before Taxes | | -358 | -155 | -263 |
| Income Taxes | | 42 | -3 | 3 |
| Consolidated Net Income | | -352 | -107 | -224 |
| Net Income From Continuing Operations | | -400 | -152 | -266 |
| Net Income | | -352 | -107 | -224 |
| EPS (Recurring) | | -4.47 | -2.26 | -2.72 |
| EPS (Basic, Before Extraordinaries) | | -4.47 | -2.26 | -2.72 |
| EPS (Diluted) | | -4.47 | -2.26 | -2.72 |
| EBITDA | | 105 | 243 | -61 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.95 | 1.05 | — |
| Gross Margin | | 20.50 | 11.13 | 100.00 |
| Operating Margin | | 7.73 | 7.95 | -6.65 |
| Net Margin | | -59.16 | -21.27 | -67.67 |
| Shares Outstanding | | 117 | 115 | 108 |
| Market Capitalization | | 563 | 530 | — |
| Operating Lease Expense | | — | — | — |
