| Total Revenue | | 706 | 653 | 561 | |
| Cost of Goods Sold Incl. D&A | | 331 | 278 | 244 |
| Gross Profit | | 375 | 375 | 317 |
| Selling, General and Administrative Excl. Other | | 84 | 78 | 67 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 342 | 498 | 254 |
| Operating Income | | -51 | -201 | -4 |
| Interest Expense | | 54 | 39 | 40 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 151 | -4 | 3 |
| Net Income Before Taxes | | -255 | -236 | -47 |
| Income Taxes | | -65 | -30 | -41 |
| Consolidated Net Income | | -190 | -206 | -6 |
| Net Income From Continuing Operations | | -190 | -206 | -6 |
| Net Income | | -190 | -206 | -6 |
| EPS (Recurring) | | -1.31 | -1.37 | -0.04 |
| EPS (Basic, Before Extraordinaries) | | -1.31 | -1.37 | -0.04 |
| EPS (Diluted) | | -1.34 | -1.37 | -0.04 |
| EBITDA | | -132 | -123 | 59 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 8.24 | 6.28 | — |
| Gross Margin | | 53.12 | 57.43 | 56.51 |
| Operating Margin | | -7.22 | -30.78 | -0.71 |
| Net Margin | | -26.91 | -31.55 | -1.07 |
| Shares Outstanding | | 154 | 149 | 146 |
| Market Capitalization | | 5,818 | 4,102 | — |
| Operating Lease Expense | | — | — | — |
