| Total Revenue | | 202 | 183 | 121 | |
| Cost of Goods Sold Incl. D&A | | 51 | 46 | 28 |
| Gross Profit | | 152 | 137 | 93 |
| Selling, General and Administrative Excl. Other | | 35 | 34 | 17 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 83 | 72 | 42 |
| Operating Income | | 34 | 31 | 34 |
| Interest Expense | | 20 | 12 | 1 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -19 | -22 | 23 |
| Net Income Before Taxes | | 33 | 40 | 10 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 33 | 40 | 10 |
| Net Income From Continuing Operations | | 33 | 40 | 10 |
| Net Income | | 33 | 40 | 10 |
| EPS (Recurring) | | 0.31 | 0.38 | 0.10 |
| EPS (Basic, Before Extraordinaries) | | 0.31 | 0.38 | 0.10 |
| EPS (Diluted) | | 0.31 | 0.37 | 0.10 |
| EBITDA | | 136 | 125 | 53 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 96.32 | 62.73 | — |
| Price To Sales Ratio | | 17.59 | 13.32 | — |
| Gross Margin | | 75.25 | 74.86 | 76.86 |
| Operating Margin | | 16.83 | 16.94 | 28.10 |
| Net Margin | | 16.34 | 21.86 | 8.26 |
| Shares Outstanding | | 119 | 105 | 105 |
| Market Capitalization | | 3,553 | 2,437 | — |
| Operating Lease Expense | | — | — | — |
