| Total Revenue | | 425 | 423 | 423 | |
| Cost of Goods Sold Incl. D&A | | 150 | 173 | 130 |
| Gross Profit | | 277 | 250 | 292 |
| Selling, General and Administrative Excl. Other | | 261 | 243 | 182 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 22 | -9 | 43 |
| Operating Income | | -7 | 16 | 67 |
| Interest Expense | | 35 | 42 | 60 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -26 | -20 | -23 |
| Net Income Before Taxes | | -17 | -6 | 27 |
| Income Taxes | | -1 | 3 | 7 |
| Consolidated Net Income | | -15 | -9 | 20 |
| Net Income From Continuing Operations | | -15 | -9 | 20 |
| Net Income | | -15 | -9 | 20 |
| EPS (Recurring) | | -0.02 | -0.01 | 0.03 |
| EPS (Basic, Before Extraordinaries) | | -0.02 | -0.01 | 0.03 |
| EPS (Diluted) | | -0.02 | -0.01 | 0.03 |
| EBITDA | | 73 | 90 | 143 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 3.23 | 2.11 | — |
| Gross Margin | | 65.18 | 59.10 | 69.03 |
| Operating Margin | | -1.65 | 3.78 | 15.84 |
| Net Margin | | -3.53 | -2.13 | 4.73 |
| Shares Outstanding | | 670 | 666 | 662 |
| Market Capitalization | | 1,373 | 892 | — |
| Operating Lease Expense | | — | — | — |
