| Total Revenue | | 385 | 342 | 423 | |
| Cost of Goods Sold Incl. D&A | | 294 | 296 | 306 |
| Gross Profit | | 91 | 46 | 117 |
| Selling, General and Administrative Excl. Other | | 38,856 | 30,755 | 29 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -38,800 | -30,718 | 1 |
| Operating Income | | 35 | 9 | 87 |
| Interest Expense | | 14 | 12 | 13 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 4 | 1 | -3 |
| Net Income Before Taxes | | 17 | -5 | 76 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 16 | -4 | 76 |
| Net Income From Continuing Operations | | 17 | -5 | 76 |
| Net Income | | 16 | -4 | 76 |
| EPS (Recurring) | | 0.38 | -0.10 | 1.77 |
| EPS (Basic, Before Extraordinaries) | | 0.38 | -0.10 | 1.77 |
| EPS (Diluted) | | 0.38 | -0.10 | 1.75 |
| EBITDA | | 110 | 85 | 160 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 62.32 | — | — |
| Price To Sales Ratio | | 2.71 | 2.32 | — |
| Gross Margin | | 23.64 | 13.45 | 27.66 |
| Operating Margin | | 9.09 | 2.63 | 20.57 |
| Net Margin | | 4.16 | -1.17 | 17.97 |
| Shares Outstanding | | 44 | 43 | 43 |
| Market Capitalization | | 1,042 | 792 | — |
| Operating Lease Expense | | — | — | — |
