| Total Revenue | | 506 | 499 | 547 | |
| Cost of Goods Sold Incl. D&A | | 648 | 571 | 273 |
| Gross Profit | | -142 | -72 | 274 |
| Selling, General and Administrative Excl. Other | | 59 | 59 | 59 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -191 | -125 | 208 |
| Operating Income | | -10 | -6 | 6 |
| Interest Expense | | 153 | 152 | 117 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -26 | 14 | 67 |
| Net Income Before Taxes | | -141 | -172 | -177 |
| Income Taxes | | -3 | -4 | 1 |
| Consolidated Net Income | | -113 | -139 | -144 |
| Net Income From Continuing Operations | | -137 | -168 | -178 |
| Net Income | | -113 | -139 | -144 |
| EPS (Recurring) | | -1.87 | -2.09 | -1.65 |
| EPS (Basic, Before Extraordinaries) | | -1.87 | -2.09 | -1.65 |
| EPS (Diluted) | | -1.87 | -2.09 | -1.65 |
| EBITDA | | 200 | 170 | 214 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.65 | 2.28 | — |
| Gross Margin | | -28.06 | -14.43 | 50.09 |
| Operating Margin | | -1.98 | -1.20 | 1.10 |
| Net Margin | | -22.33 | -27.86 | -26.33 |
| Shares Outstanding | | 59 | 67 | 88 |
| Market Capitalization | | 835 | 1,140 | — |
| Operating Lease Expense | | — | — | — |
