| Total Revenue | | 211 | 224 | 151 | |
| Cost of Goods Sold Incl. D&A | | 203 | 160 | 123 |
| Gross Profit | | 8 | 64 | 28 |
| Selling, General and Administrative Excl. Other | | 39 | 36 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 329 | 365 | 39 |
| Operating Income | | -361 | -337 | -44 |
| Interest Expense | | 94 | 37 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 439 | 452 | -1 |
| Net Income Before Taxes | | -901 | -826 | -44 |
| Income Taxes | | -3 | -3 | 0 |
| Consolidated Net Income | | -897 | -822 | -45 |
| Net Income From Continuing Operations | | -897 | -822 | -45 |
| Net Income | | -897 | -822 | -45 |
| EPS (Recurring) | | -2.34 | -2.15 | -0.14 |
| EPS (Basic, Before Extraordinaries) | | -2.34 | -2.15 | -0.14 |
| EPS (Diluted) | | -2.34 | -2.15 | -0.14 |
| EBITDA | | -623 | -588 | 61 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 56.01 | 25.17 | — |
| Gross Margin | | 3.79 | 28.57 | 18.54 |
| Operating Margin | | -171.09 | -150.45 | -29.14 |
| Net Margin | | -425.12 | -366.96 | -29.80 |
| Shares Outstanding | | 405 | 382 | 323 |
| Market Capitalization | | 11,818 | 5,638 | — |
| Operating Lease Expense | | — | — | — |
