| Total Revenue | | 287 | 277 | 217 | |
| Cost of Goods Sold Incl. D&A | | 186 | 178 | 140 |
| Gross Profit | | 102 | 99 | 77 |
| Selling, General and Administrative Excl. Other | | 52 | 52 | 46 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | -1 |
| Operating Income | | 49 | 47 | 32 |
| Interest Expense | | 0 | 0 | 3 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | -1 | 1 |
| Net Income Before Taxes | | 47 | 48 | 29 |
| Income Taxes | | 12 | 12 | -7 |
| Consolidated Net Income | | 36 | 36 | -150 |
| Net Income From Continuing Operations | | 36 | 36 | 36 |
| Net Income | | 36 | 36 | -150 |
| EPS (Recurring) | | 0.42 | 0.42 | -1.75 |
| EPS (Basic, Before Extraordinaries) | | 0.42 | 0.42 | -1.75 |
| EPS (Diluted) | | 0.42 | 0.42 | -1.75 |
| EBITDA | | 75 | 73 | 59 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 37.86 | 28.38 | — |
| Price To Sales Ratio | | 4.65 | 3.66 | — |
| Gross Margin | | 35.54 | 35.74 | 35.48 |
| Operating Margin | | 17.07 | 16.97 | 14.75 |
| Net Margin | | 12.54 | 13.00 | -69.12 |
| Shares Outstanding | | 84 | 85 | 86 |
| Market Capitalization | | 1,336 | 1,013 | — |
| Operating Lease Expense | | — | — | — |
