| Total Revenue | | 3,083 | 2,550 | 2,099 | |
| Cost of Goods Sold Incl. D&A | | 2,509 | 2,015 | 1,670 |
| Gross Profit | | 573 | 536 | 429 |
| Selling, General and Administrative Excl. Other | | 389 | 343 | 253 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 75 | 100 | 117 |
| Operating Income | | 110 | 93 | 58 |
| Interest Expense | | 89 | 102 | 26 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 57 | 46 | 13 |
| Net Income Before Taxes | | -36 | -55 | 20 |
| Income Taxes | | 5 | 22 | 3 |
| Consolidated Net Income | | -23 | -60 | 10 |
| Net Income From Continuing Operations | | -42 | -77 | 17 |
| Net Income | | -23 | -60 | 10 |
| EPS (Recurring) | | -0.37 | -1.01 | 0.10 |
| EPS (Basic, Before Extraordinaries) | | -0.37 | -1.01 | 0.10 |
| EPS (Diluted) | | -0.34 | -1.01 | 0.10 |
| EBITDA | | 175 | 161 | 157 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.86 | 1.00 | — |
| Gross Margin | | 18.59 | 21.02 | 20.44 |
| Operating Margin | | 3.57 | 3.65 | 2.76 |
| Net Margin | | -0.75 | -2.35 | 0.48 |
| Shares Outstanding | | 67 | 59 | 59 |
| Market Capitalization | | 5,733 | 2,539 | — |
| Operating Lease Expense | | — | — | — |
