| Total Revenue | | 275 | 274 | 242 | |
| Cost of Goods Sold Incl. D&A | | 228 | 222 | 169 |
| Gross Profit | | 47 | 52 | 73 |
| Selling, General and Administrative Excl. Other | | 19 | 35 | 32 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 10 | 0 | 0 |
| Operating Income | | 18 | 17 | 41 |
| Interest Expense | | 17 | 10 | 10 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 27 | -28 | 2 |
| Net Income Before Taxes | | -19 | 35 | 29 |
| Income Taxes | | 1 | 10 | 8 |
| Consolidated Net Income | | -19 | 25 | 21 |
| Net Income From Continuing Operations | | -19 | 25 | 21 |
| Net Income | | -19 | 25 | 21 |
| EPS (Recurring) | | -0.48 | 0.67 | 0.70 |
| EPS (Basic, Before Extraordinaries) | | -0.48 | 0.67 | 0.70 |
| EPS (Diluted) | | -0.50 | 0.64 | 0.64 |
| EBITDA | | 125 | 175 | 139 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 30.09 | — |
| Price To Sales Ratio | | 2.33 | 2.67 | — |
| Gross Margin | | 17.09 | 18.98 | 30.17 |
| Operating Margin | | 6.55 | 6.20 | 16.94 |
| Net Margin | | -6.91 | 9.12 | 8.68 |
| Shares Outstanding | | 40 | 38 | 30 |
| Market Capitalization | | 640 | 732 | — |
| Operating Lease Expense | | — | — | — |
