| Total Revenue | | 645 | 614 | 392 | |
| Cost of Goods Sold Incl. D&A | | 112 | 42 | 137 |
| Gross Profit | | 533 | 572 | 255 |
| Selling, General and Administrative Excl. Other | | 62 | 0 | 107 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 180 | 290 | 8 |
| Operating Income | | 293 | 282 | 139 |
| Interest Expense | | 76 | 74 | 61 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 64 | 1 | -3 |
| Net Income Before Taxes | | 151 | 208 | 82 |
| Income Taxes | | 37 | 36 | 20 |
| Consolidated Net Income | | 113 | 171 | 61 |
| Net Income From Continuing Operations | | 115 | 172 | 61 |
| Net Income | | 113 | 171 | 61 |
| EPS (Recurring) | | 0.65 | 0.97 | 0.38 |
| EPS (Basic, Before Extraordinaries) | | 0.65 | 0.97 | 0.38 |
| EPS (Diluted) | | 0.60 | 0.92 | 0.36 |
| EBITDA | | 239 | 292 | 151 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.85 | 10.39 | — |
| Price To Sales Ratio | | 1.30 | 2.76 | — |
| Gross Margin | | 82.64 | 93.16 | 65.05 |
| Operating Margin | | 45.43 | 45.93 | 35.46 |
| Net Margin | | 17.52 | 27.85 | 15.56 |
| Shares Outstanding | | 178 | 177 | 160 |
| Market Capitalization | | 838 | 1,692 | — |
| Operating Lease Expense | | — | — | — |