| Total Revenue | | 403 | 471 | 742 | |
| Cost of Goods Sold Incl. D&A | | 158 | 185 | 247 |
| Gross Profit | | 246 | 287 | 495 |
| Selling, General and Administrative Excl. Other | | 73 | 88 | 113 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -139 | 168 | 844 |
| Operating Income | | 311 | 31 | -462 |
| Interest Expense | | 65 | 50 | 65 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -42 | -164 | -372 |
| Net Income Before Taxes | | 301 | 153 | -181 |
| Income Taxes | | 82 | 43 | -105 |
| Consolidated Net Income | | 208 | 105 | -66 |
| Net Income From Continuing Operations | | 217 | 109 | -76 |
| Net Income | | 208 | 105 | -66 |
| EPS (Recurring) | | 3.73 | 20.31 | -0.64 |
| EPS (Basic, Before Extraordinaries) | | 3.73 | 20.31 | -0.64 |
| EPS (Diluted) | | 3.59 | 17.79 | -0.64 |
| EBITDA | | 363 | 204 | -75 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.63 | 0.78 | — |
| Price To Sales Ratio | | 3.01 | 2.28 | — |
| Gross Margin | | 61.04 | 60.93 | 66.71 |
| Operating Margin | | 77.17 | 6.58 | -62.26 |
| Net Margin | | 51.61 | 22.29 | -8.89 |
| Shares Outstanding | | 73 | 77 | 74 |
| Market Capitalization | | 1,213 | 1,073 | — |
| Operating Lease Expense | | — | — | — |
