| Total Revenue | | 556 | 482 | 444 | |
| Cost of Goods Sold Incl. D&A | | 383 | 356 | 358 |
| Gross Profit | | 174 | 125 | 86 |
| Selling, General and Administrative Excl. Other | | 32 | 28 | 16 |
| Research and Development | | 1 | -3 | 0 |
| Other Operating Expense | | -2 | 2 | 14 |
| Operating Income | | 143 | 99 | 56 |
| Interest Expense | | 59 | 63 | 57 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 69 | 71 | -15 |
| Net Income Before Taxes | | 15 | -35 | 13 |
| Income Taxes | | 3 | -14 | 23 |
| Consolidated Net Income | | 11 | -22 | -10 |
| Net Income From Continuing Operations | | 11 | -22 | -10 |
| Net Income | | 11 | -22 | -10 |
| EPS (Recurring) | | 0.03 | -0.07 | -0.03 |
| EPS (Basic, Before Extraordinaries) | | 0.03 | -0.07 | -0.03 |
| EPS (Diluted) | | 0.03 | -0.07 | -0.03 |
| EBITDA | | 160 | 107 | 125 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 238.00 | — | — |
| Price To Sales Ratio | | 4.66 | 4.12 | — |
| Gross Margin | | 31.29 | 25.93 | 19.37 |
| Operating Margin | | 25.72 | 20.54 | 12.61 |
| Net Margin | | 1.98 | -4.56 | -2.25 |
| Shares Outstanding | | 363 | 351 | 295 |
| Market Capitalization | | 2,592 | 1,987 | — |
| Operating Lease Expense | | — | — | — |
