| Total Revenue | | 588 | 526 | 662 |
| Cost of Goods Sold Incl. D&A | | 428 | 383 | 545 |
| Gross Profit | | 160 | 142 | 117 |
| Selling, General and Administrative Excl. Other | | 46 | 47 | 68 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 38 | 0 | 0 |
| Operating Income | | 76 | 79 | 49 |
| Interest Expense | | 91 | 69 | 160 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -2 | 0 | -3 |
| Net Income Before Taxes | | -31 | -1 | -108 |
| Income Taxes | | -2 | -1 | -7 |
| Consolidated Net Income | | -2 | -5 | -25 |
| Net Income From Continuing Operations | | -27 | -5 | -102 |
| Net Income | | -2 | -5 | -25 |
| EPS (Recurring) | | -0.05 | -0.10 | -0.66 |
| EPS (Basic, Before Extraordinaries) | | -0.05 | -0.10 | -0.66 |
| EPS (Diluted) | | -0.05 | -0.10 | -0.66 |
| EBITDA | | 127 | 204 | 52 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.43 | 1.64 | — |
| Gross Margin | | 27.21 | 27.00 | 17.67 |
| Operating Margin | | 12.93 | 15.02 | 7.40 |
| Net Margin | | -0.34 | -0.95 | -3.78 |
| Shares Outstanding | | 43 | 43 | 39 |
| Market Capitalization | | 1,427 | 860 | — |
| Operating Lease Expense | | — | — | — |
