| Total Revenue | | 1,250 | 704 | 460 | |
| Cost of Goods Sold Incl. D&A | | 311 | 308 | 177 |
| Gross Profit | | 937 | 396 | 283 |
| Selling, General and Administrative Excl. Other | | 110 | 183 | 106 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 527 | 54 | 38 |
| Operating Income | | 300 | 160 | 139 |
| Interest Expense | | 377 | 302 | 160 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 177 | 160 | 139 |
| Income Taxes | | 44 | 39 | 28 |
| Consolidated Net Income | | 135 | 122 | 111 |
| Net Income From Continuing Operations | | 135 | 121 | 110 |
| Net Income | | 135 | 122 | 111 |
| EPS (Recurring) | | 8.34 | 7.39 | 5.93 |
| EPS (Basic, Before Extraordinaries) | | 8.34 | 7.39 | 5.93 |
| EPS (Diluted) | | 6.67 | 5.96 | 4.77 |
| EBITDA | | 312 | 170 | 144 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.01 | 11.23 | — |
| Price To Sales Ratio | | 1.20 | 1.43 | — |
| Gross Margin | | 74.96 | 56.25 | 61.52 |
| Operating Margin | | 24.00 | 22.73 | 30.22 |
| Net Margin | | 10.80 | 17.33 | 24.13 |
| Shares Outstanding | | 15 | 15 | 15 |
| Market Capitalization | | 1,502 | 1,004 | — |
| Operating Lease Expense | | — | — | — |
