| Total Revenue | | 328 | 334 | 311 | |
| Cost of Goods Sold Incl. D&A | | 20 | 20 | 156 |
| Gross Profit | | 309 | 313 | 155 |
| Selling, General and Administrative Excl. Other | | 57 | 56 | 55 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 118 | 125 | 63 |
| Operating Income | | 134 | 133 | 37 |
| Interest Expense | | 20 | 34 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 35 | 0 | 0 |
| Net Income Before Taxes | | 80 | 98 | 10 |
| Income Taxes | | -1 | -1 | -1 |
| Consolidated Net Income | | 75 | 91 | 12 |
| Net Income From Continuing Operations | | 81 | 100 | 11 |
| Net Income | | 75 | 91 | 12 |
| EPS (Recurring) | | 0.73 | 0.62 | -115.93 |
| EPS (Basic, Before Extraordinaries) | | 0.73 | 0.62 | -115.93 |
| EPS (Diluted) | | 0.55 | 0.46 | -76.16 |
| EBITDA | | 190 | 133 | 172 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 26.85 | 25.57 | — |
| Price To Sales Ratio | | 4.19 | 3.20 | — |
| Gross Margin | | 94.21 | 93.71 | 49.84 |
| Operating Margin | | 40.85 | 39.82 | 11.90 |
| Net Margin | | 22.87 | 27.25 | 3.86 |
| Shares Outstanding | | 93 | 91 | 76 |
| Market Capitalization | | 1,374 | 1,070 | — |
| Operating Lease Expense | | — | — | — |
