| Total Revenue | | 1,530 | 1,097 | 1,050 | |
| Cost of Goods Sold Incl. D&A | | 1,081 | 832 | 811 |
| Gross Profit | | 449 | 266 | 240 |
| Selling, General and Administrative Excl. Other | | 441 | 0 | 185 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 313 | 0 |
| Operating Income | | 9 | -47 | 55 |
| Interest Expense | | 88 | 70 | 60 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 19 | -41 | -1 |
| Net Income Before Taxes | | -98 | -123 | -4 |
| Income Taxes | | -11 | -2 | 2 |
| Consolidated Net Income | | -87 | -121 | -6 |
| Net Income From Continuing Operations | | -87 | -121 | -6 |
| Net Income | | -87 | -121 | -6 |
| EPS (Recurring) | | -0.60 | -1.00 | -1.25 |
| EPS (Basic, Before Extraordinaries) | | -0.60 | -1.00 | -1.25 |
| EPS (Diluted) | | -0.59 | -1.00 | -1.25 |
| EBITDA | | 168 | 87 | 151 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.04 | — | — |
| Gross Margin | | 29.35 | 24.25 | 22.86 |
| Operating Margin | | 0.59 | -4.28 | 5.24 |
| Net Margin | | -5.69 | -11.03 | -0.57 |
| Shares Outstanding | | 157 | 121 | 5 |
| Market Capitalization | | 1,587 | — | — |
| Operating Lease Expense | | — | — | — |
