| Total Revenue | | 710 | 401 | 631 | |
| Cost of Goods Sold Incl. D&A | | 151 | 2 | 242 |
| Gross Profit | | 558 | 399 | 389 |
| Selling, General and Administrative Excl. Other | | 10,178 | 31 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -10,031 | 103 | 82 |
| Operating Income | | 413 | 265 | 274 |
| Interest Expense | | 309 | 292 | 242 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 168 | -301 | 0 |
| Net Income Before Taxes | | 86 | 273 | 274 |
| Income Taxes | | 30 | 85 | 70 |
| Consolidated Net Income | | 55 | 185 | 200 |
| Net Income From Continuing Operations | | 56 | 188 | 204 |
| Net Income | | 55 | 185 | 200 |
| EPS (Recurring) | | 0.46 | 1.49 | 1.72 |
| EPS (Basic, Before Extraordinaries) | | 0.46 | 1.49 | 1.72 |
| EPS (Diluted) | | 0.35 | 1.41 | 1.62 |
| EBITDA | | 247 | 567 | 275 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 111.60 | 22.29 | — |
| Price To Sales Ratio | | 7.04 | 9.64 | — |
| Gross Margin | | 78.59 | 99.50 | 61.65 |
| Operating Margin | | 58.17 | 66.08 | 43.42 |
| Net Margin | | 7.75 | 46.13 | 31.70 |
| Shares Outstanding | | 128 | 123 | 116 |
| Market Capitalization | | 5,000 | 3,866 | — |
| Operating Lease Expense | | — | — | — |
