| Total Revenue | | 3,404 | 2,820 | 2,373 | |
| Cost of Goods Sold Incl. D&A | | 2,854 | 2,342 | 1,838 |
| Gross Profit | | 550 | 478 | 535 |
| Selling, General and Administrative Excl. Other | | 626 | 495 | 416 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 6 |
| Operating Income | | -76 | -17 | 113 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 96 | 83 | -6 |
| Net Income Before Taxes | | -172 | -100 | 114 |
| Income Taxes | | -31 | -12 | 32 |
| Consolidated Net Income | | -141 | -89 | 81 |
| Net Income From Continuing Operations | | -141 | -88 | 82 |
| Net Income | | -141 | -89 | 81 |
| EPS (Recurring) | | -0.72 | -0.75 | 0.75 |
| EPS (Basic, Before Extraordinaries) | | -0.72 | -0.75 | 0.75 |
| EPS (Diluted) | | -0.72 | -0.75 | 0.75 |
| EBITDA | | -108 | -48 | 153 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.74 | 0.55 | — |
| Gross Margin | | 16.16 | 16.95 | 22.55 |
| Operating Margin | | -2.23 | -0.60 | 4.76 |
| Net Margin | | -4.14 | -3.16 | 3.41 |
| Shares Outstanding | | 186 | 118 | 106 |
| Market Capitalization | | 2,511 | 1,564 | — |
| Operating Lease Expense | | — | — | — |
