| Total Revenue | | 301 | 171 | 123 | |
| Cost of Goods Sold Incl. D&A | | 61 | 10 | 39 |
| Gross Profit | | 241 | 161 | 84 |
| Selling, General and Administrative Excl. Other | | 110 | 0 | 29 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 101 | 95 | 20 |
| Operating Income | | 31 | 67 | 35 |
| Interest Expense | | 7 | 18 | 13 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -83 | 3 | -8 |
| Net Income Before Taxes | | 102 | 46 | 30 |
| Income Taxes | | 21 | 7 | 9 |
| Consolidated Net Income | | 82 | 38 | 22 |
| Net Income From Continuing Operations | | 82 | 38 | 21 |
| Net Income | | 82 | 38 | 22 |
| EPS (Recurring) | | 0.76 | 0.60 | 0.40 |
| EPS (Basic, Before Extraordinaries) | | 0.76 | 0.60 | 0.40 |
| EPS (Diluted) | | 0.97 | 0.56 | 0.38 |
| EBITDA | | 125 | 74 | 48 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.06 | 23.37 | — |
| Price To Sales Ratio | | 2.11 | 4.80 | — |
| Gross Margin | | 80.07 | 94.15 | 68.29 |
| Operating Margin | | 10.30 | 39.18 | 28.46 |
| Net Margin | | 27.24 | 22.22 | 17.89 |
| Shares Outstanding | | 65 | 63 | 57 |
| Market Capitalization | | 634 | 822 | — |
| Operating Lease Expense | | — | — | — |
