| Total Revenue | | 1,637 | 1,636 | 1,314 | |
| Cost of Goods Sold Incl. D&A | | 479 | 479 | 378 |
| Gross Profit | | 1,157 | 1,157 | 936 |
| Selling, General and Administrative Excl. Other | | 1,026 | 1,026 | 778 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 132 | 131 | 158 |
| Interest Expense | | 41 | 41 | 17 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 50 | 50 | -4 |
| Net Income Before Taxes | | 40 | 40 | 145 |
| Income Taxes | | 14 | 14 | 33 |
| Consolidated Net Income | | 26 | 26 | 112 |
| Net Income From Continuing Operations | | 26 | 26 | 112 |
| Net Income | | 26 | 26 | 112 |
| EPS (Recurring) | | 0.46 | 0.45 | 1.99 |
| EPS (Basic, Before Extraordinaries) | | 0.46 | 0.45 | 1.99 |
| EPS (Diluted) | | 0.46 | 0.44 | 1.92 |
| EBITDA | | 160 | 161 | 206 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 139.57 | 137.75 | — |
| Price To Sales Ratio | | 2.31 | 2.15 | — |
| Gross Margin | | 70.68 | 70.72 | 71.23 |
| Operating Margin | | 8.06 | 8.01 | 12.02 |
| Net Margin | | 1.59 | 1.59 | 8.52 |
| Shares Outstanding | | 59 | 58 | 56 |
| Market Capitalization | | 3,788 | 3,515 | — |
| Operating Lease Expense | | — | — | — |
