| Total Revenue | | 1,326 | 1,027 | 1,027 | |
| Cost of Goods Sold Incl. D&A | | 685 | 804 | 548 |
| Gross Profit | | 640 | 223 | 479 |
| Selling, General and Administrative Excl. Other | | 450 | 381 | 433 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 331 | 65 | 387 |
| Operating Income | | -140 | -223 | -341 |
| Interest Expense | | 52 | 80 | 80 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -352 | 57 | -61 |
| Net Income Before Taxes | | 159 | -360 | -360 |
| Income Taxes | | 39 | -136 | -136 |
| Consolidated Net Income | | 120 | -201 | -201 |
| Net Income From Continuing Operations | | 120 | -225 | -225 |
| Net Income | | 120 | -201 | -201 |
| EPS (Recurring) | | 3.15 | -5.68 | -5.68 |
| EPS (Basic, Before Extraordinaries) | | 3.15 | -5.68 | -5.68 |
| EPS (Diluted) | | 1.93 | -5.68 | -5.68 |
| EBITDA | | 549 | -24 | -24 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 81.52 | — | — |
| Price To Sales Ratio | | 4.27 | 1.47 | — |
| Gross Margin | | 48.27 | 21.71 | 46.64 |
| Operating Margin | | -10.56 | -21.71 | -33.20 |
| Net Margin | | 9.05 | -19.57 | -19.57 |
| Shares Outstanding | | 36 | 36 | 35 |
| Market Capitalization | | 5,664 | 1,505 | — |
| Operating Lease Expense | | — | — | — |
