| Total Revenue | | 1,105 | 1,109 | 969 | |
| Cost of Goods Sold Incl. D&A | | 361 | 431 | 291 |
| Gross Profit | | 745 | 678 | 678 |
| Selling, General and Administrative Excl. Other | | 544 | 613 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 136 | 0 | 560 |
| Operating Income | | 63 | 64 | 118 |
| Interest Expense | | 28 | 29 | 29 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 2 |
| Net Income Before Taxes | | 38 | 39 | 92 |
| Income Taxes | | 18 | 19 | 18 |
| Consolidated Net Income | | 17 | 16 | 68 |
| Net Income From Continuing Operations | | 19 | 20 | 74 |
| Net Income | | 17 | 16 | 68 |
| EPS (Recurring) | | 0.16 | 0.17 | 0.70 |
| EPS (Basic, Before Extraordinaries) | | 0.16 | 0.17 | 0.70 |
| EPS (Diluted) | | 0.14 | 0.16 | 0.70 |
| EBITDA | | 159 | 160 | 148 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 69.93 | 68.90 | — |
| Price To Sales Ratio | | 0.86 | 0.96 | — |
| Gross Margin | | 67.42 | 61.14 | 69.97 |
| Operating Margin | | 5.70 | 5.77 | 12.18 |
| Net Margin | | 1.54 | 1.44 | 7.02 |
| Shares Outstanding | | 97 | 97 | 98 |
| Market Capitalization | | 950 | 1,064 | — |
| Operating Lease Expense | | — | — | — |
