| Total Revenue | | 785 | 275 | 242 | |
| Cost of Goods Sold Incl. D&A | | 41 | 28 | 0 |
| Gross Profit | | 744 | 246 | 242 |
| Selling, General and Administrative Excl. Other | | 90 | 154 | 134 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 163 | 119 | 0 |
| Operating Income | | 493 | -27 | 108 |
| Interest Expense | | 568 | 18 | 843 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 108 |
| Net Income Before Taxes | | -75 | -45 | 73 |
| Income Taxes | | 17 | 25 | 19 |
| Consolidated Net Income | | -91 | -70 | 54 |
| Net Income From Continuing Operations | | -91 | -70 | 54 |
| Net Income | | -91 | -70 | 54 |
| EPS (Recurring) | | -0.76 | -0.62 | 0.32 |
| EPS (Basic, Before Extraordinaries) | | -0.76 | -0.62 | 0.32 |
| EPS (Diluted) | | -1.50 | -0.62 | 0.32 |
| EBITDA | | 502 | -17 | 12 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 3.96 | 10.24 | — |
| Gross Margin | | 94.78 | 89.45 | 100.00 |
| Operating Margin | | 62.80 | -9.82 | 44.63 |
| Net Margin | | -11.59 | -25.45 | 22.31 |
| Shares Outstanding | | 125 | 113 | 132 |
| Market Capitalization | | 3,113 | 2,817 | — |
| Operating Lease Expense | | — | — | — |
