| Total Revenue | | 382 | 0 | 0 | |
| Cost of Goods Sold Incl. D&A | | 331 | 0 | 0 |
| Gross Profit | | 51 | 0 | 0 |
| Selling, General and Administrative Excl. Other | | 99 | 11 | 11 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | -48 | -11 | -11 |
| Interest Expense | | 30 | 29 | 10 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 22 | 1 | 159 |
| Net Income Before Taxes | | -100 | -41 | -180 |
| Income Taxes | | -13 | -8 | -38 |
| Consolidated Net Income | | -87 | -31 | -142 |
| Net Income From Continuing Operations | | -87 | -33 | -142 |
| Net Income | | -87 | -31 | -142 |
| EPS (Recurring) | | -0.95 | -0.34 | -1.55 |
| EPS (Basic, Before Extraordinaries) | | -0.95 | -0.34 | -1.55 |
| EPS (Diluted) | | -0.95 | -0.34 | -1.55 |
| EBITDA | | -45 | -12 | -170 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 20.03 | — | — |
| Gross Margin | | 13.35 | — | — |
| Operating Margin | | -12.57 | — | — |
| Net Margin | | -22.77 | — | — |
| Shares Outstanding | | 92 | 92 | 92 |
| Market Capitalization | | 7,651 | — | — |
| Operating Lease Expense | | — | — | — |
