| Total Revenue | | 608 | 597 | 526 | |
| Cost of Goods Sold Incl. D&A | | 11 | 29 | 105 |
| Gross Profit | | 597 | 568 | 421 |
| Selling, General and Administrative Excl. Other | | 92 | 88 | 90 |
| Research and Development | | 0 | 0 | 21 |
| Other Operating Expense | | 289 | 286 | 215 |
| Operating Income | | 216 | 193 | 95 |
| Interest Expense | | 28 | 39 | 182 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 46 | -2 | -204 |
| Net Income Before Taxes | | 193 | 156 | 88 |
| Income Taxes | | 12 | 10 | 4 |
| Consolidated Net Income | | 66 | 26 | 7 |
| Net Income From Continuing Operations | | 179 | 146 | 84 |
| Net Income | | 66 | 26 | 7 |
| EPS (Recurring) | | 2.37 | 0.99 | 0.36 |
| EPS (Basic, Before Extraordinaries) | | 2.37 | 0.99 | 0.36 |
| EPS (Diluted) | | 1.25 | 0.99 | 0.36 |
| EBITDA | | 174 | 201 | 309 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.74 | 10.57 | — |
| Price To Sales Ratio | | 0.37 | 0.47 | — |
| Gross Margin | | 98.19 | 95.14 | 80.04 |
| Operating Margin | | 35.53 | 32.33 | 18.06 |
| Net Margin | | 10.86 | 4.36 | 1.33 |
| Shares Outstanding | | 27 | 27 | 20 |
| Market Capitalization | | 228 | 282 | — |
| Operating Lease Expense | | — | — | — |
