| Total Revenue | | 635 | 613 | 433 | |
| Cost of Goods Sold Incl. D&A | | 210 | 198 | 125 |
| Gross Profit | | 424 | 416 | 308 |
| Selling, General and Administrative Excl. Other | | 102 | 147 | 97 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 40 | -48 | -9 |
| Operating Income | | 281 | 316 | 220 |
| Interest Expense | | 77,179 | 106 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 23 | -8 | 69 |
| Net Income Before Taxes | | 203 | 218 | 138 |
| Income Taxes | | 40 | 30 | 33 |
| Consolidated Net Income | | 162 | 188 | 105 |
| Net Income From Continuing Operations | | 162 | 188 | 105 |
| Net Income | | 162 | 188 | 105 |
| EPS (Recurring) | | 20.60 | 6.26 | 1.81 |
| EPS (Basic, Before Extraordinaries) | | 20.60 | 6.26 | 1.81 |
| EPS (Diluted) | | 18.75 | 6.26 | 1.81 |
| EBITDA | | 263 | 329 | 158 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 0.92 | 3.57 | — |
| Price To Sales Ratio | | 1.53 | 1.09 | — |
| Gross Margin | | 66.77 | 67.86 | 71.13 |
| Operating Margin | | 44.25 | 51.55 | 50.81 |
| Net Margin | | 25.51 | 30.67 | 24.25 |
| Shares Outstanding | | 56 | 30 | 58 |
| Market Capitalization | | 971 | 670 | — |
| Operating Lease Expense | | — | — | — |
