 |
|
 | | Income Statement | As originally reported | | | | Revenue (from 1999 to 2008) $Mil | Fiscal year-end: 12 | | |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Revenue |  | 104.5 |  |  | 118.3 |  |  | 126.3 |  |  | 141.0 |  |  | 156.1 |  |  | 175.6 |  |  | 196.7 |  |  | 240.1 |  |  | 296.5 |  |  | 330.2 |  |  | 329.9 |  | | COGS |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Gross Profit |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Operating Expenses $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | SG&A |  | 7.0 |  |  | 6.8 |  |  | 7.8 |  |  | 9.5 |  |  | 11.2 |  |  | 13.1 |  |  | 15.4 |  |  | 17.5 |  |  | 22.7 |  |  | 21.6 |  |  | 20.9 |  | | R&D |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Other |  | 52.2 |  |  | 63.4 |  |  | 61.4 |  |  | 58.8 |  |  | 65.7 |  |  | 112.5 |  |  | 92.0 |  |  | 65.1 |  |  | 82.1 |  |  | 191.7 |  |  | 187.4 |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Operating Income |  | 45.3 |  |  | 48.1 |  |  | 57.1 |  |  | 72.7 |  |  | 79.2 |  |  | 50.0 |  |  | 89.2 |  |  | 157.4 |  |  | 191.7 |  |  | 116.9 |  |  | 121.6 |  |
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | | Other Income and Expense $Mil | | |  | 1999 |  |  | 2000 |  |  | 2001 |  |  | 2002 |  |  | 2003 |  |  | 2004 |  |  | 2005 |  |  | 2006 |  |  | 2007 |  |  | 2008 |  |  | TTM |  | | Net Int Inc & Other |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Earnings Before Taxes |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Income Taxes |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  | 0.7 |  |  |
---
|  |  | 0.8 |  |  | 1.4 |  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Earnings After Taxes |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Acctg Changes |  | 0.0 |  |  | 0.0 |  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  | | Disc Operations |  |
---
|  |  |
---
|  |  |
---
|  |  | 5.6 |  |  | 7.2 |  |  | 19.3 |  |  | 9.9 |  |  | 4.7 |  |  | 13.0 |  |  | 15.0 |  |  | 8.5 |  | | Ext Items |  | (0.4) |  |  | 0.0 |  |  | 0.0 |  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |
---
|  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  |  | |  | | Net Income |  | 41.0 |  |  | 45.1 |  |  | 57.9 |  |  | 69.0 |  |  | 76.7 |  |  | 90.2 |  |  | 89.7 |  |  | 99.4 |  |  | 116.2 |  |  | 107.6 |  |  | 105.9 |  | | Diluted EPS, Cont Ops$ |  | 0.77 |  |  | 0.85 |  |  | 0.99 |  |  | 0.93 |  |  | 0.98 |  |  | 0.90 |  |  | 1.00 |  |  | 1.05 |  |  | 1.03 |  |  | 0.91 |  |  | 1.17 |  | | Diluted EPS$ |  | 0.77 |  |  | 0.85 |  |  | 0.99 |  |  | 1.02 |  |  | 1.08 |  |  | 1.15 |  |  | 1.12 |  |  | 1.11 |  |  | 1.16 |  |  | 1.06 |  |  | 1.02 |  | | Shares |  | 53 |  |  | 53 |  |  | 58 |  |  | 67 |  |  | 71 |  |  | 89 |  |  | 80 |  |  | 89 |  |  | 100 |  |  | 101 |  |  | 103 |  |
|
|
|
|
|