| Total Revenue | | 1,598 | 1,346 | 860 | |
| Cost of Goods Sold Incl. D&A | | 858 | 701 | 275 |
| Gross Profit | | 740 | 645 | 584 |
| Selling, General and Administrative Excl. Other | | 36 | 35 | 19 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 16 | 31 | -1 |
| Operating Income | | 688 | 579 | 566 |
| Interest Expense | | 110 | 96 | 74 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 734 | 708 | -11 |
| Net Income Before Taxes | | -156 | -225 | 504 |
| Income Taxes | | -12 | -19 | -100 |
| Consolidated Net Income | | -46 | -68 | 359 |
| Net Income From Continuing Operations | | -144 | -206 | 604 |
| Net Income | | -46 | -68 | 359 |
| EPS (Recurring) | | -0.31 | -0.48 | 3.82 |
| EPS (Basic, Before Extraordinaries) | | -0.31 | -0.48 | 3.82 |
| EPS (Diluted) | | -0.32 | -0.48 | 3.82 |
| EBITDA | | 700 | 478 | 792 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 4.89 | 4.10 | — |
| Gross Margin | | 46.31 | 47.92 | 67.91 |
| Operating Margin | | 43.05 | 43.02 | 65.81 |
| Net Margin | | -2.88 | -5.05 | 41.74 |
| Shares Outstanding | | 181 | 143 | 94 |
| Market Capitalization | | 7,821 | 5,524 | — |
| Operating Lease Expense | | — | — | — |
