| Total Revenue | | 324 | 321 | 386 | |
| Cost of Goods Sold Incl. D&A | | 321 | 308 | 208 |
| Gross Profit | | 1 | 13 | 178 |
| Selling, General and Administrative Excl. Other | | 45 | 41 | 54 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 15 |
| Operating Income | | -43 | -28 | 109 |
| Interest Expense | | 3 | 8 | 23 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 6 | 7 | -1 |
| Net Income Before Taxes | | -50 | -43 | 93 |
| Income Taxes | | -7 | -6 | 21 |
| Consolidated Net Income | | -44 | -37 | 71 |
| Net Income From Continuing Operations | | -44 | -37 | 71 |
| Net Income | | -44 | -37 | 71 |
| EPS (Recurring) | | -0.44 | -0.37 | 0.71 |
| EPS (Basic, Before Extraordinaries) | | -0.44 | -0.37 | 0.71 |
| EPS (Diluted) | | -0.44 | -0.37 | 0.70 |
| EBITDA | | 44 | 55 | 125 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 6.22 | 2.50 | — |
| Gross Margin | | 0.31 | 4.05 | 46.11 |
| Operating Margin | | -13.27 | -8.72 | 28.24 |
| Net Margin | | -13.58 | -11.53 | 18.39 |
| Shares Outstanding | | 100 | 100 | 100 |
| Market Capitalization | | 2,016 | 801 | — |
| Operating Lease Expense | | — | — | — |
