| Total Revenue | | 2,969 | 2,515 | 1,356 | |
| Cost of Goods Sold Incl. D&A | | 1,496 | 1,248 | 675 |
| Gross Profit | | 1,473 | 1,267 | 680 |
| Selling, General and Administrative Excl. Other | | 1,160 | 799 | 524 |
| Research and Development | | 0 | 0 | 1 |
| Other Operating Expense | | 4 | 0 | -1 |
| Operating Income | | 309 | 469 | 156 |
| Interest Expense | | 61 | 49 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 47 | 295 | -39 |
| Net Income Before Taxes | | 202 | 125 | 195 |
| Income Taxes | | 28 | 17 | 50 |
| Consolidated Net Income | | 174 | 108 | 145 |
| Net Income From Continuing Operations | | 174 | 108 | 145 |
| Net Income | | 174 | 108 | 145 |
| EPS (Recurring) | | 0.40 | 0.25 | 0.46 |
| EPS (Basic, Before Extraordinaries) | | 0.40 | 0.25 | 0.46 |
| EPS (Diluted) | | 0.40 | 0.25 | 0.45 |
| EBITDA | | 299 | 203 | 202 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 77.00 | 182.96 | — |
| Price To Sales Ratio | | 2.67 | 4.27 | — |
| Gross Margin | | 49.61 | 50.38 | 50.15 |
| Operating Margin | | 10.41 | 18.65 | 11.50 |
| Net Margin | | 5.86 | 4.29 | 10.69 |
| Shares Outstanding | | 257 | 235 | 234 |
| Market Capitalization | | 7,916 | 10,749 | — |
| Operating Lease Expense | | — | — | — |
