| Total Revenue | | 1,199 | 1,067 | 1,069 | |
| Cost of Goods Sold Incl. D&A | | 401 | 59 | 574 |
| Gross Profit | | 798 | 1,008 | 496 |
| Selling, General and Administrative Excl. Other | | 278 | 418 | 137 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 202 | 0 | 111 |
| Operating Income | | 318 | 590 | 248 |
| Interest Expense | | 419 | 478 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 4 | 15 | 0 |
| Net Income Before Taxes | | 62 | 63 | 39 |
| Income Taxes | | -114 | -127 | 5 |
| Consolidated Net Income | | 176 | 190 | 34 |
| Net Income From Continuing Operations | | 176 | 190 | 34 |
| Net Income | | 176 | 190 | 34 |
| EPS (Recurring) | | 20.94 | 23.07 | 4.28 |
| EPS (Basic, Before Extraordinaries) | | 20.94 | 23.07 | 4.28 |
| EPS (Diluted) | | 19.42 | 21.46 | 4.13 |
| EBITDA | | 320 | 580 | 256 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 1.89 | 2.13 | — |
| Price To Sales Ratio | | 0.24 | 0.34 | — |
| Gross Margin | | 66.56 | 94.47 | 46.40 |
| Operating Margin | | 26.52 | 55.30 | 23.20 |
| Net Margin | | 14.68 | 17.81 | 3.18 |
| Shares Outstanding | | 8 | 8 | 8 |
| Market Capitalization | | 293 | 366 | — |
| Operating Lease Expense | | — | — | — |
