| Total Revenue | | 908 | 814 | 829 | |
| Cost of Goods Sold Incl. D&A | | 680 | 846 | 898 |
| Gross Profit | | 227 | -31 | -70 |
| Selling, General and Administrative Excl. Other | | 1 | 1 | 1 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 241 | 0 | 0 |
| Operating Income | | -15 | -33 | -71 |
| Interest Expense | | 92 | 48 | 49 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -78 | -33 | 44 |
| Net Income Before Taxes | | -30 | -48 | -164 |
| Income Taxes | | -5 | -8 | -22 |
| Consolidated Net Income | | -25 | -40 | -142 |
| Net Income From Continuing Operations | | -25 | -40 | -142 |
| Net Income | | -25 | -40 | -142 |
| EPS (Recurring) | | -0.14 | -0.25 | -0.86 |
| EPS (Basic, Before Extraordinaries) | | -0.14 | -0.25 | -0.86 |
| EPS (Diluted) | | -0.14 | -0.25 | -0.86 |
| EBITDA | | 366 | 260 | 143 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 4.24 | 3.74 | — |
| Gross Margin | | 25.00 | -3.81 | -8.44 |
| Operating Margin | | -1.65 | -4.05 | -8.56 |
| Net Margin | | -2.75 | -4.91 | -17.13 |
| Shares Outstanding | | 172 | 171 | 165 |
| Market Capitalization | | 3,848 | 3,046 | — |
| Operating Lease Expense | | — | — | — |
