| Total Revenue | | 3,156 | 3,051 | 2,516 | |
| Cost of Goods Sold Incl. D&A | | 539 | 288 | 0 |
| Gross Profit | | 2,618 | 2,764 | 2,516 |
| Selling, General and Administrative Excl. Other | | 833 | 453 | 1,943 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,212 | 1,685 | 300 |
| Operating Income | | 573 | 625 | 273 |
| Interest Expense | | 221 | 222 | 158 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 59 | 110 | -158 |
| Net Income Before Taxes | | 290 | 293 | 273 |
| Income Taxes | | 30 | 79 | 43 |
| Consolidated Net Income | | 132 | 63 | 95 |
| Net Income From Continuing Operations | | 260 | 214 | 230 |
| Net Income | | 132 | 63 | 95 |
| EPS (Recurring) | | 1.02 | 0.50 | 0.78 |
| EPS (Basic, Before Extraordinaries) | | 1.02 | 0.50 | 0.78 |
| EPS (Diluted) | | 0.64 | 0.47 | 0.71 |
| EBITDA | | 802 | 803 | 599 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 54.64 | 109.85 | — |
| Price To Sales Ratio | | 1.44 | 2.15 | — |
| Gross Margin | | 82.95 | 90.59 | 100.00 |
| Operating Margin | | 18.16 | 20.49 | 10.85 |
| Net Margin | | 4.18 | 2.06 | 3.78 |
| Shares Outstanding | | 130 | 127 | 121 |
| Market Capitalization | | 4,546 | 6,557 | — |
| Operating Lease Expense | | — | — | — |
