| Total Revenue | | 3,523 | 4,667 | 2,623 | |
| Cost of Goods Sold Incl. D&A | | 182 | 145 | 88 |
| Gross Profit | | 3,342 | 4,523 | 2,536 |
| Selling, General and Administrative Excl. Other | | 685 | 702 | 584 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2,212 | 3,136 | 1,977 |
| Operating Income | | 443 | 685 | -25 |
| Interest Expense | | 90 | 112 | 88 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -12 | 0 | 0 |
| Net Income Before Taxes | | 431 | 667 | -25 |
| Income Taxes | | 44 | 67 | 52 |
| Consolidated Net Income | | 140 | 185 | 23 |
| Net Income From Continuing Operations | | 388 | 600 | -77 |
| Net Income | | 140 | 185 | 23 |
| EPS (Recurring) | | 0.81 | 1.33 | 0.23 |
| EPS (Basic, Before Extraordinaries) | | 0.81 | 1.33 | 0.23 |
| EPS (Diluted) | | 0.43 | 1.21 | 0.06 |
| EBITDA | | 611 | 826 | 111 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 97.79 | 52.76 | — |
| Price To Sales Ratio | | 1.91 | 1.90 | — |
| Gross Margin | | 94.86 | 96.91 | 96.68 |
| Operating Margin | | 12.57 | 14.68 | -0.95 |
| Net Margin | | 3.97 | 3.96 | 0.88 |
| Shares Outstanding | | 160 | 139 | 100 |
| Market Capitalization | | 6,728 | 8,874 | — |
| Operating Lease Expense | | — | — | — |
