| Total Revenue | | 1,044 | 1,044 | 978 | |
| Cost of Goods Sold Incl. D&A | | 319 | 461 | 274 |
| Gross Profit | | 726 | 583 | 704 |
| Selling, General and Administrative Excl. Other | | 360 | 430 | 388 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 210 | 0 | 196 |
| Operating Income | | 155 | 154 | 120 |
| Interest Expense | | 106 | 105 | 18 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -28 | -29 | -13 |
| Net Income Before Taxes | | 78 | 78 | 116 |
| Income Taxes | | 27 | 27 | 21 |
| Consolidated Net Income | | 51 | 52 | 95 |
| Net Income From Continuing Operations | | 51 | 52 | 95 |
| Net Income | | 51 | 52 | 95 |
| EPS (Recurring) | | 0.50 | 0.51 | 0.84 |
| EPS (Basic, Before Extraordinaries) | | 0.50 | 0.51 | 0.84 |
| EPS (Diluted) | | 0.47 | 0.47 | 0.83 |
| EBITDA | | 212 | 211 | 160 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 99.40 | 79.34 | — |
| Price To Sales Ratio | | 4.34 | 3.64 | — |
| Gross Margin | | 69.54 | 55.84 | 71.98 |
| Operating Margin | | 14.85 | 14.75 | 12.27 |
| Net Margin | | 4.89 | 4.98 | 9.71 |
| Shares Outstanding | | 97 | 102 | 113 |
| Market Capitalization | | 4,532 | 3,804 | — |
| Operating Lease Expense | | — | — | — |
