| Total Revenue | | 4,735 | 2,804 | 1,675 | |
| Cost of Goods Sold Incl. D&A | | 2,388 | 1,293 | 679 |
| Gross Profit | | 2,347 | 1,512 | 996 |
| Selling, General and Administrative Excl. Other | | 1,578 | 737 | 410 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -192 | 0 | 0 |
| Operating Income | | 961 | 775 | 586 |
| Interest Expense | | 203 | 249 | 239 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 138 | 492 | 140 |
| Net Income Before Taxes | | 620 | 32 | 207 |
| Income Taxes | | 74 | 26 | 31 |
| Consolidated Net Income | | 195 | 9 | -35 |
| Net Income From Continuing Operations | | 546 | 6 | 176 |
| Net Income | | 195 | 9 | -35 |
| EPS (Recurring) | | 2.42 | 0.12 | -0.43 |
| EPS (Basic, Before Extraordinaries) | | 2.42 | 0.12 | -0.43 |
| EPS (Diluted) | | 2.26 | 0.05 | -0.43 |
| EBITDA | | 1,308 | 676 | 611 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 92.48 | — | — |
| Price To Sales Ratio | | 3.58 | — | — |
| Gross Margin | | 49.57 | 53.92 | 59.46 |
| Operating Margin | | 20.30 | 27.64 | 34.99 |
| Net Margin | | 4.12 | 0.32 | -2.09 |
| Shares Outstanding | | 81 | 81 | 83 |
| Market Capitalization | | 16,929 | — | — |
| Operating Lease Expense | | — | — | — |
