| Total Revenue | | 470 | 394 | 260 | |
| Cost of Goods Sold Incl. D&A | | 222 | 209 | 175 |
| Gross Profit | | 245 | 184 | 85 |
| Selling, General and Administrative Excl. Other | | 32 | 30 | 28 |
| Research and Development | | 19 | 19 | 12 |
| Other Operating Expense | | -3 | 0 | 0 |
| Operating Income | | 196 | 136 | 45 |
| Interest Expense | | 57 | 33 | 5 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -68 | -14 | -48 |
| Net Income Before Taxes | | 206 | 117 | 81 |
| Income Taxes | | 5 | 4 | 0 |
| Consolidated Net Income | | 141 | 66 | 51 |
| Net Income From Continuing Operations | | 202 | 113 | 81 |
| Net Income | | 141 | 66 | 51 |
| EPS (Recurring) | | 1.38 | 0.65 | 0.49 |
| EPS (Basic, Before Extraordinaries) | | 1.38 | 0.65 | 0.49 |
| EPS (Diluted) | | 1.38 | 0.65 | 0.48 |
| EBITDA | | 318 | 199 | 147 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 35.94 | 57.25 | — |
| Price To Sales Ratio | | 13.09 | 9.54 | — |
| Gross Margin | | 52.13 | 46.70 | 32.69 |
| Operating Margin | | 41.70 | 34.52 | 17.31 |
| Net Margin | | 30.00 | 16.75 | 19.62 |
| Shares Outstanding | | 124 | 101 | 104 |
| Market Capitalization | | 6,150 | 3,758 | — |
| Operating Lease Expense | | — | — | — |