| Total Revenue | | 821 | 738 | 527 | |
| Cost of Goods Sold Incl. D&A | | 431 | 441 | 354 |
| Gross Profit | | 391 | 297 | 173 |
| Selling, General and Administrative Excl. Other | | 392 | 364 | 291 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 133 | 94 | 86 |
| Operating Income | | -135 | -161 | -204 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | -135 | -161 | -204 |
| Income Taxes | | 4 | 5 | -2 |
| Consolidated Net Income | | -139 | -165 | -202 |
| Net Income From Continuing Operations | | -139 | -165 | -202 |
| Net Income | | -139 | -165 | -202 |
| EPS (Recurring) | | -1.91 | -2.30 | -2.85 |
| EPS (Basic, Before Extraordinaries) | | -1.91 | -2.30 | -2.85 |
| EPS (Diluted) | | -1.91 | -2.30 | -2.85 |
| EBITDA | | -121 | -146 | -184 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 5.45 | 6.94 | — |
| Gross Margin | | 47.62 | 40.24 | 32.83 |
| Operating Margin | | -16.44 | -21.82 | -38.71 |
| Net Margin | | -16.93 | -22.36 | -38.33 |
| Shares Outstanding | | 76 | 72 | 71 |
| Market Capitalization | | 4,472 | 5,125 | — |
| Operating Lease Expense | | — | — | — |
