| Total Revenue | | 283 | 273 | 250 | |
| Cost of Goods Sold Incl. D&A | | 140 | 96 | 83 |
| Gross Profit | | 143 | 177 | 168 |
| Selling, General and Administrative Excl. Other | | 71 | 75 | 79 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 47 | 87 | 90 |
| Operating Income | | 24 | 15 | -1 |
| Interest Expense | | 53 | 0 | 14 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -9 | 17 | -1 |
| Net Income Before Taxes | | -7 | -3 | -61 |
| Income Taxes | | 3 | 6 | 2 |
| Consolidated Net Income | | -12 | -9 | -63 |
| Net Income From Continuing Operations | | -9 | -9 | -63 |
| Net Income | | -12 | -9 | -63 |
| EPS (Recurring) | | -0.15 | -0.15 | -0.59 |
| EPS (Basic, Before Extraordinaries) | | -0.15 | -0.15 | -0.59 |
| EPS (Diluted) | | -0.15 | -0.15 | -0.59 |
| EBITDA | | 116 | 85 | 89 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 36.37 | 28.40 | — |
| Gross Margin | | 50.53 | 64.84 | 67.20 |
| Operating Margin | | 8.48 | 5.49 | -0.40 |
| Net Margin | | -4.24 | -3.30 | -25.20 |
| Shares Outstanding | | 128 | 127 | 126 |
| Market Capitalization | | 10,292 | 7,752 | — |
| Operating Lease Expense | | — | — | — |
