| Total Revenue | | 1,313 | 1,262 | 1,514 | |
| Cost of Goods Sold Incl. D&A | | 841 | 1,054 | 697 |
| Gross Profit | | 472 | 208 | 818 |
| Selling, General and Administrative Excl. Other | | 79 | 88 | 94 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 126 | 0 | 542 |
| Operating Income | | 265 | 120 | 182 |
| Interest Expense | | 92 | 95 | 62 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 593 | 257 | 125 |
| Net Income Before Taxes | | -418 | -232 | -5 |
| Income Taxes | | -52 | 29 | 29 |
| Consolidated Net Income | | -587 | -467 | -34 |
| Net Income From Continuing Operations | | -366 | -261 | -34 |
| Net Income | | -587 | -467 | -34 |
| EPS (Recurring) | | -3.86 | -3.03 | -0.22 |
| EPS (Basic, Before Extraordinaries) | | -3.86 | -3.03 | -0.22 |
| EPS (Diluted) | | -3.86 | -3.03 | -0.22 |
| EBITDA | | 244 | 413 | 556 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 1.15 | 1.02 | — |
| Gross Margin | | 35.95 | 16.48 | 54.03 |
| Operating Margin | | 20.18 | 9.51 | 12.02 |
| Net Margin | | -44.71 | -37.00 | -2.25 |
| Shares Outstanding | | 153 | 154 | 158 |
| Market Capitalization | | 1,504 | 1,284 | — |
| Operating Lease Expense | | — | — | — |
