| Total Revenue | | 1,163 | 1,076 | 677 | |
| Cost of Goods Sold Incl. D&A | | 51 | 52 | 48 |
| Gross Profit | | 1,112 | 1,024 | 629 |
| Selling, General and Administrative Excl. Other | | 764 | 744 | 556 |
| Research and Development | | 80 | 0 | 0 |
| Other Operating Expense | | 220 | 226 | 201 |
| Operating Income | | 49 | 54 | -128 |
| Interest Expense | | 35 | 52 | 48 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 50 | 54 | -128 |
| Income Taxes | | 1 | 1 | 0 |
| Consolidated Net Income | | 50 | 54 | -129 |
| Net Income From Continuing Operations | | 50 | 54 | -129 |
| Net Income | | 50 | 54 | -129 |
| EPS (Recurring) | | 0.51 | 0.56 | -1.44 |
| EPS (Basic, Before Extraordinaries) | | 0.51 | 0.56 | -1.44 |
| EPS (Diluted) | | 0.41 | 0.45 | -1.44 |
| EBITDA | | 73 | 79 | -108 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 79.10 | 97.18 | — |
| Price To Sales Ratio | | 2.70 | 3.90 | — |
| Gross Margin | | 95.61 | 95.17 | 92.91 |
| Operating Margin | | 4.21 | 5.02 | -18.91 |
| Net Margin | | 4.30 | 5.02 | -19.05 |
| Shares Outstanding | | 97 | 96 | 89 |
| Market Capitalization | | 3,146 | 4,198 | — |
| Operating Lease Expense | | — | — | — |
