| Total Revenue | | 923 | 883 | 614 | |
| Cost of Goods Sold Incl. D&A | | 316 | 433 | 250 |
| Gross Profit | | 610 | 451 | 364 |
| Selling, General and Administrative Excl. Other | | 316 | 318 | 250 |
| Research and Development | | 52 | 52 | 45 |
| Other Operating Expense | | 117 | -1 | 69 |
| Operating Income | | 124 | 81 | 1 |
| Interest Expense | | 32 | 20 | 18 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -22 | -35 | 5 |
| Net Income Before Taxes | | 116 | 96 | -22 |
| Income Taxes | | 24 | 17 | -4 |
| Consolidated Net Income | | 89 | 78 | -19 |
| Net Income From Continuing Operations | | 92 | 78 | -19 |
| Net Income | | 89 | 78 | -19 |
| EPS (Recurring) | | 4.11 | 3.50 | -1.04 |
| EPS (Basic, Before Extraordinaries) | | 4.11 | 3.50 | -1.04 |
| EPS (Diluted) | | 3.94 | 3.32 | -1.04 |
| EBITDA | | 234 | 207 | 63 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.18 | 23.78 | — |
| Price To Sales Ratio | | 1.81 | 1.79 | — |
| Gross Margin | | 66.09 | 51.08 | 59.28 |
| Operating Margin | | 13.43 | 9.17 | 0.16 |
| Net Margin | | 9.64 | 8.83 | -3.09 |
| Shares Outstanding | | 21 | 20 | 19 |
| Market Capitalization | | 1,669 | 1,579 | — |
| Operating Lease Expense | | — | — | — |
