| Total Revenue | | 1,022 | 896 | 605 | |
| Cost of Goods Sold Incl. D&A | | 540 | 612 | 218 |
| Gross Profit | | 482 | 284 | 387 |
| Selling, General and Administrative Excl. Other | | 231 | 124 | 241 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 54 | 0 | 301 |
| Operating Income | | 197 | 159 | -155 |
| Interest Expense | | 50 | 43 | 51 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -234 | -94 | -19 |
| Net Income Before Taxes | | 382 | 210 | -186 |
| Income Taxes | | 76 | 35 | -44 |
| Consolidated Net Income | | 296 | 173 | -143 |
| Net Income From Continuing Operations | | 306 | 175 | -143 |
| Net Income | | 296 | 173 | -143 |
| EPS (Recurring) | | 3.31 | 1.96 | -2.10 |
| EPS (Basic, Before Extraordinaries) | | 3.31 | 1.96 | -2.10 |
| EPS (Diluted) | | 3.30 | 1.95 | -2.02 |
| EBITDA | | 605 | 412 | 82 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.44 | 13.92 | — |
| Price To Sales Ratio | | 2.45 | 2.79 | — |
| Gross Margin | | 47.16 | 31.70 | 63.97 |
| Operating Margin | | 19.28 | 17.75 | -25.62 |
| Net Margin | | 28.96 | 19.31 | -23.64 |
| Shares Outstanding | | 102 | 92 | 68 |
| Market Capitalization | | 2,504 | 2,498 | — |
| Operating Lease Expense | | — | — | — |
