| Total Revenue | | 398 | 395 | 362 | |
| Cost of Goods Sold Incl. D&A | | 277 | 287 | 223 |
| Gross Profit | | 122 | 109 | 139 |
| Selling, General and Administrative Excl. Other | | 90 | 91 | 76 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 40 |
| Operating Income | | 32 | 18 | 23 |
| Interest Expense | | 11 | 5 | 6 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 41 | 60 | 25 |
| Net Income Before Taxes | | -21 | -48 | -8 |
| Income Taxes | | -2 | -10 | -4 |
| Consolidated Net Income | | -19 | -37 | -4 |
| Net Income From Continuing Operations | | -19 | -37 | -4 |
| Net Income | | -19 | -37 | -4 |
| EPS (Recurring) | | -6.00 | -12.08 | -2.69 |
| EPS (Basic, Before Extraordinaries) | | -6.00 | -12.08 | -2.69 |
| EPS (Diluted) | | -6.00 | -12.08 | -2.69 |
| EBITDA | | 30 | -1 | 38 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.51 | 2.52 | — |
| Gross Margin | | 30.65 | 27.59 | 38.40 |
| Operating Margin | | 8.04 | 4.56 | 6.35 |
| Net Margin | | -4.77 | -9.37 | -1.10 |
| Shares Outstanding | | 3 | 3 | 1 |
| Market Capitalization | | 998 | 997 | — |
| Operating Lease Expense | | — | — | — |
