| Total Revenue | | 3,813 | 3,580 | 2,931 | |
| Cost of Goods Sold Incl. D&A | | 1,132 | 2,771 | 529 |
| Gross Profit | | 2,681 | 808 | 2,402 |
| Selling, General and Administrative Excl. Other | | 359 | 472 | 640 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,833 | -137 | 1,544 |
| Operating Income | | 488 | 474 | 218 |
| Interest Expense | | 330 | 298 | 216 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 466 | -26 | 171 |
| Net Income Before Taxes | | -307 | 202 | -169 |
| Income Taxes | | -50 | 35 | -31 |
| Consolidated Net Income | | -286 | 133 | -115 |
| Net Income From Continuing Operations | | -258 | 167 | -138 |
| Net Income | | -286 | 133 | -115 |
| EPS (Recurring) | | -0.74 | 0.54 | -0.88 |
| EPS (Basic, Before Extraordinaries) | | -0.74 | 0.54 | -0.88 |
| EPS (Diluted) | | -0.74 | 0.54 | -0.88 |
| EBITDA | | 1,260 | 1,667 | 997 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | 15.54 | — |
| Price To Sales Ratio | | 0.90 | 0.57 | — |
| Gross Margin | | 70.31 | 22.57 | 81.95 |
| Operating Margin | | 12.80 | 13.24 | 7.44 |
| Net Margin | | -7.50 | 3.72 | -3.92 |
| Shares Outstanding | | 328 | 242 | 201 |
| Market Capitalization | | 3,424 | 2,030 | — |
| Operating Lease Expense | | — | — | — |
