| Total Revenue | | 41 | 56 | 89 | |
| Cost of Goods Sold Incl. D&A | | 0 | 0 | 0 |
| Gross Profit | | 41 | 56 | 89 |
| Selling, General and Administrative Excl. Other | | 38 | 35 | 31 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -14 | 0 | 0 |
| Operating Income | | 3 | 21 | 58 |
| Interest Expense | | 20 | 19 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 212 | 202 | -58 |
| Net Income Before Taxes | | -210 | -200 | -38 |
| Income Taxes | | 1 | 1 | 0 |
| Consolidated Net Income | | -211 | -201 | -39 |
| Net Income From Continuing Operations | | -211 | -201 | -39 |
| Net Income | | -211 | -201 | -39 |
| EPS (Recurring) | | -0.11 | -2.01 | -0.38 |
| EPS (Basic, Before Extraordinaries) | | -0.11 | -2.01 | -0.38 |
| EPS (Diluted) | | -0.11 | -2.01 | -0.38 |
| EBITDA | | -174 | -180 | 120 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 26.90 | — | — |
| Gross Margin | | 100.00 | 100.00 | 100.00 |
| Operating Margin | | 7.32 | 37.50 | 65.17 |
| Net Margin | | -514.63 | -358.93 | -43.82 |
| Shares Outstanding | | 99 | 100 | 101 |
| Market Capitalization | | 1,103 | — | — |
| Operating Lease Expense | | — | — | — |
