| Total Revenue | | 1,638 | 1,432 | 1,249 | |
| Cost of Goods Sold Incl. D&A | | 800 | 964 | 807 |
| Gross Profit | | 838 | 468 | 442 |
| Selling, General and Administrative Excl. Other | | 470 | 163 | 157 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 367 | 305 | 284 |
| Interest Expense | | 89 | 88 | 69 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 90 | 111 | 169 |
| Net Income Before Taxes | | 211 | 106 | 47 |
| Income Taxes | | 63 | 35 | 16 |
| Consolidated Net Income | | 148 | 72 | 30 |
| Net Income From Continuing Operations | | 148 | 71 | 30 |
| Net Income | | 148 | 72 | 30 |
| EPS (Recurring) | | 14.13 | 6.93 | 2.81 |
| EPS (Basic, Before Extraordinaries) | | 14.13 | 6.93 | 2.81 |
| EPS (Diluted) | | 13.04 | 6.37 | 2.59 |
| EBITDA | | 315 | 231 | 153 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.54 | — | — |
| Price To Sales Ratio | | 0.49 | — | — |
| Gross Margin | | 51.16 | 32.68 | 35.39 |
| Operating Margin | | 22.41 | 21.30 | 22.74 |
| Net Margin | | 9.04 | 5.03 | 2.40 |
| Shares Outstanding | | 11 | 10 | 11 |
| Market Capitalization | | 795 | — | — |
| Operating Lease Expense | | — | — | — |
