| Total Revenue | | 520 | 536 | 704 | |
| Cost of Goods Sold Incl. D&A | | 331 | 337 | 417 |
| Gross Profit | | 189 | 199 | 286 |
| Selling, General and Administrative Excl. Other | | 114 | 116 | 122 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 342 | 178 | 90 |
| Operating Income | | -267 | -95 | 74 |
| Interest Expense | | 7 | 7 | 8 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -1 | -2 |
| Net Income Before Taxes | | -272 | -100 | 68 |
| Income Taxes | | -34 | 7 | 34 |
| Consolidated Net Income | | -241 | -108 | 35 |
| Net Income From Continuing Operations | | -241 | -108 | 34 |
| Net Income | | -241 | -108 | 35 |
| EPS (Recurring) | | -11.14 | -4.99 | 1.56 |
| EPS (Basic, Before Extraordinaries) | | -11.14 | -4.99 | 1.56 |
| EPS (Diluted) | | -11.14 | -4.99 | 1.56 |
| EBITDA | | -242 | -69 | 99 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.66 | 0.95 | — |
| Gross Margin | | 36.35 | 37.13 | 40.63 |
| Operating Margin | | -51.35 | -17.72 | 10.51 |
| Net Margin | | -46.35 | -20.15 | 4.97 |
| Shares Outstanding | | 21 | 21 | 22 |
| Market Capitalization | | 345 | 510 | — |
| Operating Lease Expense | | — | — | — |
