| Total Revenue | | 472 | 498 | 805 | |
| Cost of Goods Sold Incl. D&A | | 139 | 434 | 142 |
| Gross Profit | | 333 | 64 | 663 |
| Selling, General and Administrative Excl. Other | | 55 | 53 | 67 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 177 | -157 | 389 |
| Operating Income | | 101 | 168 | 206 |
| Interest Expense | | 134 | 192 | 327 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -51 | 90 | 7 |
| Net Income Before Taxes | | -29 | -114 | -127 |
| Income Taxes | | 20 | 22 | 4 |
| Consolidated Net Income | | -41 | -225 | -132 |
| Net Income From Continuing Operations | | -49 | -136 | -132 |
| Net Income | | -41 | -225 | -132 |
| EPS (Recurring) | | -0.39 | -0.98 | -0.76 |
| EPS (Basic, Before Extraordinaries) | | -0.39 | -0.98 | -0.76 |
| EPS (Diluted) | | -0.39 | -0.98 | -0.76 |
| EBITDA | | 331 | 269 | 569 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 4.18 | 3.85 | — |
| Gross Margin | | 70.55 | 12.85 | 82.36 |
| Operating Margin | | 21.40 | 33.73 | 25.59 |
| Net Margin | | -8.69 | -45.18 | -16.40 |
| Shares Outstanding | | 214 | 223 | 230 |
| Market Capitalization | | 1,973 | 1,918 | — |
| Operating Lease Expense | | — | — | — |
