| Total Revenue | | 250 | 235 | 112 | |
| Cost of Goods Sold Incl. D&A | | 73 | 66 | 11 |
| Gross Profit | | 177 | 169 | 101 |
| Selling, General and Administrative Excl. Other | | 119 | 102 | 91 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -25 | -20 | 10 |
| Operating Income | | 84 | 87 | -1 |
| Interest Expense | | 40 | 39 | 18 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -4 | 0 |
| Net Income Before Taxes | | 57 | 53 | -19 |
| Income Taxes | | 17 | 15 | 5 |
| Consolidated Net Income | | 39 | 37 | -24 |
| Net Income From Continuing Operations | | 39 | 37 | -25 |
| Net Income | | 39 | 37 | -24 |
| EPS (Recurring) | | 0.41 | 0.38 | -0.34 |
| EPS (Basic, Before Extraordinaries) | | 0.41 | 0.38 | -0.34 |
| EPS (Diluted) | | 0.40 | 0.36 | -0.34 |
| EBITDA | | 114 | 110 | 7 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.13 | 23.75 | — |
| Price To Sales Ratio | | 3.59 | 3.49 | — |
| Gross Margin | | 70.80 | 71.91 | 90.18 |
| Operating Margin | | 33.60 | 37.02 | -0.89 |
| Net Margin | | 15.60 | 15.74 | -21.43 |
| Shares Outstanding | | 97 | 96 | 71 |
| Market Capitalization | | 897 | 821 | — |
| Operating Lease Expense | | — | — | — |
