| Total Revenue | | 993 | 1,003 | 707 | |
| Cost of Goods Sold Incl. D&A | | 540 | 661 | 454 |
| Gross Profit | | 455 | 342 | 253 |
| Selling, General and Administrative Excl. Other | | 154 | 188 | 85 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -48 | 0 | 0 |
| Operating Income | | 350 | 154 | 167 |
| Interest Expense | | 247 | 255 | 165 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 262 | -4 | 208 |
| Net Income Before Taxes | | -163 | -97 | 30 |
| Income Taxes | | -10 | 0 | 0 |
| Consolidated Net Income | | -151 | -88 | 31 |
| Net Income From Continuing Operations | | -153 | -97 | 30 |
| Net Income | | -151 | -88 | 31 |
| EPS (Recurring) | | -2.34 | -1.21 | 0.08 |
| EPS (Basic, Before Extraordinaries) | | -2.34 | -1.21 | 0.08 |
| EPS (Diluted) | | -2.30 | -1.18 | 0.08 |
| EBITDA | | 350 | 414 | 169 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 3.62 | 3.38 | — |
| Gross Margin | | 45.82 | 34.10 | 35.79 |
| Operating Margin | | 35.25 | 15.35 | 23.62 |
| Net Margin | | -15.21 | -8.77 | 4.38 |
| Shares Outstanding | | 71 | 74 | 69 |
| Market Capitalization | | 3,590 | 3,394 | — |
| Operating Lease Expense | | — | — | — |
