| Total Revenue | | 522 | 501 | 525 | |
| Cost of Goods Sold Incl. D&A | | 385 | 142 | 171 |
| Gross Profit | | 137 | 359 | 354 |
| Selling, General and Administrative Excl. Other | | 160 | 379 | 364 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 33 | 32 |
| Operating Income | | -30 | -53 | -42 |
| Interest Expense | | 36 | 36 | 40 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 17 | 10 | 14 |
| Net Income Before Taxes | | -83 | -99 | -97 |
| Income Taxes | | 59 | 51 | -10 |
| Consolidated Net Income | | -142 | -150 | -87 |
| Net Income From Continuing Operations | | -142 | -150 | -87 |
| Net Income | | -142 | -150 | -87 |
| EPS (Recurring) | | -0.95 | -1.01 | -0.59 |
| EPS (Basic, Before Extraordinaries) | | -0.95 | -1.01 | -0.59 |
| EPS (Diluted) | | -0.95 | -1.01 | -0.59 |
| EBITDA | | 80 | 87 | 119 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | — | — | — |
| Price To Sales Ratio | | 0.92 | 0.48 | — |
| Gross Margin | | 26.25 | 71.66 | 67.43 |
| Operating Margin | | -5.75 | -10.58 | -8.00 |
| Net Margin | | -27.20 | -29.94 | -16.57 |
| Shares Outstanding | | 149 | 148 | 147 |
| Market Capitalization | | 478 | 241 | — |
| Operating Lease Expense | | — | — | — |
