| Total Revenue | | 545 | 494 | 428 | |
| Cost of Goods Sold Incl. D&A | | 162 | 138 | 121 |
| Gross Profit | | 383 | 356 | 306 |
| Selling, General and Administrative Excl. Other | | 37 | 34 | 62 |
| Research and Development | | 0 | 0 | 2 |
| Other Operating Expense | | 144 | 148 | 105 |
| Operating Income | | 202 | 174 | 137 |
| Interest Expense | | 35 | 30 | 19 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 71 | -5 | 23 |
| Net Income Before Taxes | | 97 | 142 | 95 |
| Income Taxes | | 36 | 33 | 29 |
| Consolidated Net Income | | 62 | 109 | 67 |
| Net Income From Continuing Operations | | 62 | 109 | 67 |
| Net Income | | 62 | 109 | 67 |
| EPS (Recurring) | | 0.43 | 0.78 | 0.34 |
| EPS (Basic, Before Extraordinaries) | | 0.43 | 0.78 | 0.34 |
| EPS (Diluted) | | 0.41 | 0.75 | 0.33 |
| EBITDA | | 139 | 183 | 117 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 44.66 | 16.25 | — |
| Price To Sales Ratio | | 4.64 | 3.45 | — |
| Gross Margin | | 70.28 | 72.06 | 71.50 |
| Operating Margin | | 37.06 | 35.22 | 32.01 |
| Net Margin | | 11.38 | 22.06 | 15.65 |
| Shares Outstanding | | 138 | 140 | 145 |
| Market Capitalization | | 2,527 | 1,707 | — |
| Operating Lease Expense | | — | — | — |
