| Total Revenue | | 455 | 450 | 380 | |
| Cost of Goods Sold Incl. D&A | | 348 | 328 | 260 |
| Gross Profit | | 107 | 122 | 120 |
| Selling, General and Administrative Excl. Other | | 33 | 31 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 36 |
| Operating Income | | 75 | 91 | 59 |
| Interest Expense | | 11 | 26 | 18 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 105 | 34 | 16 |
| Net Income Before Taxes | | -42 | 32 | 25 |
| Income Taxes | | -9 | 8 | 6 |
| Consolidated Net Income | | -32 | 24 | 19 |
| Net Income From Continuing Operations | | -32 | 24 | 19 |
| Net Income | | -32 | 24 | 19 |
| EPS (Recurring) | | -0.25 | 0.18 | 0.14 |
| EPS (Basic, Before Extraordinaries) | | -0.25 | 0.18 | 0.14 |
| EPS (Diluted) | | -0.25 | 0.18 | 0.14 |
| EBITDA | | 191 | 273 | 220 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 26.11 | — |
| Price To Sales Ratio | | 1.35 | 1.36 | — |
| Gross Margin | | 23.52 | 27.11 | 31.58 |
| Operating Margin | | 16.48 | 20.22 | 15.53 |
| Net Margin | | -7.03 | 5.33 | 5.00 |
| Shares Outstanding | | 131 | 130 | 130 |
| Market Capitalization | | 614 | 611 | — |
| Operating Lease Expense | | — | — | — |
