| Total Revenue | | 99 | -277 | 467 | |
| Cost of Goods Sold Incl. D&A | | 123 | 130 | 146 |
| Gross Profit | | -23 | -407 | 321 |
| Selling, General and Administrative Excl. Other | | 25 | 46 | 44 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -42 | 17 | 14 |
| Operating Income | | -6 | -470 | 263 |
| Interest Expense | | 120 | 130 | 146 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -38 | -470 | 263 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | -38 | -470 | 263 |
| Net Income From Continuing Operations | | -38 | -470 | 263 |
| Net Income | | -38 | -470 | 263 |
| EPS (Recurring) | | -0.24 | -1.35 | 0.50 |
| EPS (Basic, Before Extraordinaries) | | -0.24 | -1.35 | 0.50 |
| EPS (Diluted) | | -0.24 | -1.35 | 0.36 |
| EBITDA | | -6 | -470 | 263 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 10.78 | -5.05 | — |
| Gross Margin | | -23.23 | 146.93 | 68.74 |
| Operating Margin | | -6.06 | 169.68 | 56.32 |
| Net Margin | | -38.38 | 169.68 | 56.32 |
| Shares Outstanding | | 483 | 440 | 425 |
| Market Capitalization | | 1,067 | 1,399 | — |
| Operating Lease Expense | | — | — | — |
