| Total Revenue | | 470 | 424 | 344 | |
| Cost of Goods Sold Incl. D&A | | 213 | 212 | 236 |
| Gross Profit | | 257 | 212 | 108 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 138 | 116 | 42 |
| Operating Income | | 119 | 96 | 66 |
| Interest Expense | | 0 | 1 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -1 | -2 |
| Net Income Before Taxes | | 119 | 96 | 66 |
| Income Taxes | | 25 | 20 | 12 |
| Consolidated Net Income | | 91 | 74 | 47 |
| Net Income From Continuing Operations | | 95 | 76 | 54 |
| Net Income | | 91 | 74 | 47 |
| EPS (Recurring) | | 1.95 | 1.66 | 1.00 |
| EPS (Basic, Before Extraordinaries) | | 1.95 | 1.66 | 1.00 |
| EPS (Diluted) | | 1.87 | 1.60 | 0.96 |
| EBITDA | | 120 | 98 | 69 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.32 | 13.13 | — |
| Price To Sales Ratio | | 2.16 | 2.23 | — |
| Gross Margin | | 54.68 | 50.00 | 31.40 |
| Operating Margin | | 25.32 | 22.64 | 19.19 |
| Net Margin | | 19.36 | 17.45 | 13.66 |
| Shares Outstanding | | 48 | 45 | 47 |
| Market Capitalization | | 1,016 | 945 | — |
| Operating Lease Expense | | — | — | — |