| Total Revenue | | 176 | 499 | 27 | |
| Cost of Goods Sold Incl. D&A | | 331 | 62 | 0 |
| Gross Profit | | -155 | 438 | 27 |
| Selling, General and Administrative Excl. Other | | 83 | 109 | 99 |
| Research and Development | | 6 | 0 | 0 |
| Other Operating Expense | | 236 | 208 | -72 |
| Operating Income | | -480 | 121 | 0 |
| Interest Expense | | 471 | 514 | 696 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -207 | -91 | -180 |
| Net Income Before Taxes | | -597 | -303 | -517 |
| Income Taxes | | -99 | -87 | -105 |
| Consolidated Net Income | | -510 | -229 | -436 |
| Net Income From Continuing Operations | | -499 | -216 | -412 |
| Net Income | | -510 | -229 | -436 |
| EPS (Recurring) | | -3.16 | -1.44 | -2.63 |
| EPS (Basic, Before Extraordinaries) | | -3.16 | -1.44 | -2.63 |
| EPS (Diluted) | | -3.14 | -1.44 | -2.63 |
| EBITDA | | -231 | 214 | 200 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 21.07 | 6.93 | — |
| Gross Margin | | -88.07 | 87.78 | 100.00 |
| Operating Margin | | -272.73 | 24.25 | 0.00 |
| Net Margin | | -289.77 | -45.89 | -1,614.81 |
| Shares Outstanding | | 164 | 165 | 169 |
| Market Capitalization | | 3,708 | 3,458 | — |
| Operating Lease Expense | | — | — | — |
