| Total Revenue | | 767 | 462 | 421 | |
| Cost of Goods Sold Incl. D&A | | 405 | 202 | 201 |
| Gross Profit | | 362 | 260 | 219 |
| Selling, General and Administrative Excl. Other | | 251 | 117 | 93 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 111 | 143 | 127 |
| Interest Expense | | 53 | 13 | 21 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 88 | -5 | -5 |
| Net Income Before Taxes | | -30 | 135 | 110 |
| Income Taxes | | -48 | 1 | 0 |
| Consolidated Net Income | | 97 | -6 | 110 |
| Net Income From Continuing Operations | | 17 | 134 | 110 |
| Net Income | | 97 | -6 | 110 |
| EPS (Recurring) | | 6.97 | -0.69 | 3.28 |
| EPS (Basic, Before Extraordinaries) | | 6.97 | -0.69 | 3.28 |
| EPS (Diluted) | | 6.89 | -0.69 | 3.28 |
| EBITDA | | 89 | 157 | 141 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.69 | — | — |
| Price To Sales Ratio | | 1.34 | 4.02 | — |
| Gross Margin | | 47.20 | 56.28 | 52.02 |
| Operating Margin | | 14.47 | 30.95 | 30.17 |
| Net Margin | | 12.65 | -1.30 | 26.13 |
| Shares Outstanding | | 8 | 9 | 8 |
| Market Capitalization | | 1,030 | 1,858 | — |
| Operating Lease Expense | | — | — | — |
