| Total Revenue | | 3,175 | 2,957 | 2,038 | |
| Cost of Goods Sold Incl. D&A | | 2,208 | 2,164 | 1,709 |
| Gross Profit | | 966 | 792 | 329 |
| Selling, General and Administrative Excl. Other | | 1,036 | 987 | 862 |
| Research and Development | | 36 | 36 | 39 |
| Other Operating Expense | | -48 | -104 | 3,123 |
| Operating Income | | -57 | -126 | -3,695 |
| Interest Expense | | 1,038 | 2,406 | 848 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -19 | -1,355 | -162 |
| Net Income Before Taxes | | -1,075 | -1,176 | -4,382 |
| Income Taxes | | -46 | -167 | -27 |
| Consolidated Net Income | | 569 | 450 | -2,846 |
| Net Income From Continuing Operations | | -1,029 | -1,009 | -4,355 |
| Net Income | | 569 | 450 | -2,846 |
| EPS (Recurring) | | 2.45 | 1.96 | -12.81 |
| EPS (Basic, Before Extraordinaries) | | 2.45 | 1.96 | -12.81 |
| EPS (Diluted) | | 2.13 | 1.71 | -12.81 |
| EBITDA | | 751 | 2,050 | -2,913 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.35 | 10.76 | — |
| Price To Sales Ratio | | 1.00 | 1.45 | — |
| Gross Margin | | 30.43 | 26.78 | 16.14 |
| Operating Margin | | -1.80 | -4.26 | -181.31 |
| Net Margin | | 17.92 | 15.22 | -139.65 |
| Shares Outstanding | | 235 | 233 | 222 |
| Market Capitalization | | 3,177 | 4,287 | — |
| Operating Lease Expense | | — | — | — |
