| Total Revenue | | 2,632 | 2,632 | 3,196 | |
| Cost of Goods Sold Incl. D&A | | 1,588 | 1,602 | 2,210 |
| Gross Profit | | 1,043 | 1,030 | 986 |
| Selling, General and Administrative Excl. Other | | 882 | 707 | 741 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 45 | 175 | 120 |
| Operating Income | | 115 | 146 | 125 |
| Interest Expense | | 227 | 260 | 243 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 55 | 48 | 18 |
| Net Income Before Taxes | | -160 | -159 | -112 |
| Income Taxes | | 16 | 16 | 15 |
| Consolidated Net Income | | -198 | -198 | -128 |
| Net Income From Continuing Operations | | -176 | -175 | -127 |
| Net Income | | -198 | -198 | -128 |
| EPS (Recurring) | | -0.71 | -0.69 | -0.43 |
| EPS (Basic, Before Extraordinaries) | | -0.71 | -0.69 | -0.43 |
| EPS (Diluted) | | -0.72 | -0.69 | -0.43 |
| EBITDA | | 1,100 | 1,188 | 1,766 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.71 | 1.01 | — |
| Gross Margin | | 39.63 | 39.13 | 30.85 |
| Operating Margin | | 4.37 | 5.55 | 3.91 |
| Net Margin | | -7.52 | -7.52 | -4.01 |
| Shares Outstanding | | 290 | 290 | 285 |
| Market Capitalization | | 4,492 | 2,648 | — |
| Operating Lease Expense | | — | — | — |
