| Total Revenue | | 1,690 | 537 | 392 | |
| Cost of Goods Sold Incl. D&A | | 395 | 124 | 79 |
| Gross Profit | | 1,295 | 413 | 313 |
| Selling, General and Administrative Excl. Other | | 168 | 53 | 38 |
| Research and Development | | 36 | 11 | 11 |
| Other Operating Expense | | 445 | 139 | 108 |
| Operating Income | | 647 | 210 | 156 |
| Interest Expense | | 245 | 165 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -19 | -95 | -23 |
| Net Income Before Taxes | | 304 | 189 | 83 |
| Income Taxes | | 74 | 40 | 18 |
| Consolidated Net Income | | 146 | 122 | 44 |
| Net Income From Continuing Operations | | 230 | 148 | 65 |
| Net Income | | 146 | 122 | 44 |
| EPS (Recurring) | | 0.72 | 0.99 | 0.35 |
| EPS (Basic, Before Extraordinaries) | | 0.72 | 0.99 | 0.35 |
| EPS (Diluted) | | 0.66 | 1.00 | 0.35 |
| EBITDA | | 1,096 | 443 | 287 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 131.03 | 45.69 | — |
| Price To Sales Ratio | | 6.91 | 10.50 | — |
| Gross Margin | | 76.63 | 76.91 | 79.85 |
| Operating Margin | | 38.28 | 39.11 | 39.80 |
| Net Margin | | 8.64 | 22.72 | 11.22 |
| Shares Outstanding | | 135 | 124 | 123 |
| Market Capitalization | | 11,675 | 5,637 | — |
| Operating Lease Expense | | — | — | — |
