| Total Revenue | | 472 | 463 | 399 | |
| Cost of Goods Sold Incl. D&A | | 206 | 200 | 176 |
| Gross Profit | | 265 | 264 | 223 |
| Selling, General and Administrative Excl. Other | | 221 | 241 | 159 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -42 | -62 | 0 |
| Operating Income | | 85 | 85 | 64 |
| Interest Expense | | 41 | 49 | 48 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 76 | 58 | 9 |
| Net Income Before Taxes | | -32 | -22 | 8 |
| Income Taxes | | 7 | 9 | 5 |
| Consolidated Net Income | | -38 | -31 | 2 |
| Net Income From Continuing Operations | | -38 | -31 | 2 |
| Net Income | | -38 | -31 | 2 |
| EPS (Recurring) | | -0.19 | -0.15 | -0.07 |
| EPS (Basic, Before Extraordinaries) | | -0.19 | -0.15 | -0.07 |
| EPS (Diluted) | | -0.19 | -0.15 | -0.07 |
| EBITDA | | 42 | 58 | 84 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 2.11 | 1.92 | — |
| Gross Margin | | 56.14 | 57.02 | 55.89 |
| Operating Margin | | 18.01 | 18.36 | 16.04 |
| Net Margin | | -8.05 | -6.70 | 0.50 |
| Shares Outstanding | | 198 | 199 | 157 |
| Market Capitalization | | 994 | 890 | — |
| Operating Lease Expense | | — | — | — |
