| Total Revenue | | -41 | 15 | 162 | |
| Cost of Goods Sold Incl. D&A | | 115 | 108 | 87 |
| Gross Profit | | -155 | -93 | 76 |
| Selling, General and Administrative Excl. Other | | 184 | 123 | 73 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -93 | 102 | -458 |
| Operating Income | | -247 | -317 | 461 |
| Interest Expense | | 32 | 30 | 30 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 169 | -48 | -21 |
| Net Income Before Taxes | | -447 | -300 | 452 |
| Income Taxes | | -80 | -52 | 113 |
| Consolidated Net Income | | -313 | -226 | 332 |
| Net Income From Continuing Operations | | -367 | -248 | 338 |
| Net Income | | -313 | -226 | 332 |
| EPS (Recurring) | | -2.82 | -2.14 | 3.71 |
| EPS (Basic, Before Extraordinaries) | | -2.82 | -2.14 | 3.71 |
| EPS (Diluted) | | -2.95 | -2.14 | 3.40 |
| EBITDA | | -287 | -165 | 529 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | -336.90 | 321.58 | — |
| Gross Margin | | 378.05 | -620.00 | 46.91 |
| Operating Margin | | 602.44 | -2,113.33 | 284.57 |
| Net Margin | | 763.41 | -1,506.67 | 204.94 |
| Shares Outstanding | | 111 | 105 | 91 |
| Market Capitalization | | 13,813 | 4,824 | — |
| Operating Lease Expense | | — | — | — |
