| Total Revenue | | 481 | 463 | 361 | |
| Cost of Goods Sold Incl. D&A | | 208 | 199 | 159 |
| Gross Profit | | 273 | 264 | 202 |
| Selling, General and Administrative Excl. Other | | 120 | 169 | 114 |
| Research and Development | | 0 | 0 | 1 |
| Other Operating Expense | | 68 | 0 | 0 |
| Operating Income | | 85 | 95 | 87 |
| Interest Expense | | 25 | 25 | 14 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -18 | -13 | -2 |
| Net Income Before Taxes | | 76 | 83 | 65 |
| Income Taxes | | 9 | 15 | 17 |
| Consolidated Net Income | | 55 | 58 | 40 |
| Net Income From Continuing Operations | | 67 | 68 | 48 |
| Net Income | | 55 | 58 | 40 |
| EPS (Recurring) | | 3.01 | 3.18 | 2.24 |
| EPS (Basic, Before Extraordinaries) | | 3.01 | 3.18 | 2.24 |
| EPS (Diluted) | | 2.94 | 3.11 | 2.14 |
| EBITDA | | 111 | 116 | 94 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 27.90 | 34.86 | — |
| Price To Sales Ratio | | 3.24 | 4.21 | — |
| Gross Margin | | 56.76 | 57.02 | 55.96 |
| Operating Margin | | 17.67 | 20.52 | 24.10 |
| Net Margin | | 11.43 | 12.53 | 11.08 |
| Shares Outstanding | | 19 | 18 | 18 |
| Market Capitalization | | 1,558 | 1,951 | — |
| Operating Lease Expense | | — | — | — |
