| Total Revenue | | 486 | 470 | 607 | |
| Cost of Goods Sold Incl. D&A | | 55 | 59 | 145 |
| Gross Profit | | 431 | 411 | 462 |
| Selling, General and Administrative Excl. Other | | 203 | 0 | 297 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -108 | 88 | 34 |
| Operating Income | | 334 | 323 | 132 |
| Interest Expense | | 80 | 137 | 16 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 317 | 322 | -53 |
| Net Income Before Taxes | | 1 | -17 | 169 |
| Income Taxes | | 6 | 6 | 3 |
| Consolidated Net Income | | 148 | 142 | 71 |
| Net Income From Continuing Operations | | -4 | -23 | 166 |
| Net Income | | 148 | 142 | 71 |
| EPS (Recurring) | | 0.50 | 0.46 | 0.07 |
| EPS (Basic, Before Extraordinaries) | | 0.50 | 0.46 | 0.07 |
| EPS (Diluted) | | 0.50 | 0.46 | 0.07 |
| EBITDA | | 46 | 30 | 219 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 31.54 | 33.35 | — |
| Price To Sales Ratio | | 5.81 | 5.71 | — |
| Gross Margin | | 88.68 | 87.45 | 76.11 |
| Operating Margin | | 68.72 | 68.72 | 21.75 |
| Net Margin | | 30.45 | 30.21 | 11.70 |
| Shares Outstanding | | 179 | 175 | 168 |
| Market Capitalization | | 2,823 | 2,685 | — |
| Operating Lease Expense | | — | — | — |
