Fiscal Period	Jan07	Apr07	Jul07	Oct07	Jan08	Apr08	Jul08	Oct08	Jan09	Apr09	Jul09	Oct09	Jan10	Apr10	Jul10	Oct10	Jan11	Apr11	Jul11	Oct11	Jan12	Apr12	Jul12	Oct12	Jan13	Apr13	Jul13	Oct13	Jan14	Apr14	Jul14	Oct14	Jan15	Apr15	Jul15	Oct15	Jan16	Apr16	Jul16	Oct16	Jan17	Apr17	Jul17	Oct17
Revenue	39	45	58	66	100	78	85	87	104	82	98	113	161	138	152	176	245	187	212	230	372	286	283	317	485	346	345	380	521	385	391	419	602	424	453	480	704	496	515	544	790	520	581	619
Cost of Goods Sold	0	22	27	30	45	37	41	45	52	47	53	57	74	64	72	79	102	77	90	102	162	128	127	141	211	175	159	175	242	189	193	208	292	218	241	255	350	256	260	266	362	263	284	297
Gross Profit	39	23	31	36	55	42	44	42	52	35	45	56	87	74	80	97	143	110	122	129	209	157	156	175	275	171	186	205	279	196	197	211	310	206	212	225	354	239	254	278	428	257	297	322
Gross Margin %	0.00	50.93	53.08	54.24	54.81	53.12	51.91	48.13	49.71	42.88	46.22	49.90	53.90	53.77	52.76	55.08	58.46	58.75	57.49	55.82	56.27	55.05	55.11	55.38	56.54	49.37	53.98	53.86	53.51	50.89	50.50	50.33	51.46	48.61	46.80	46.86	50.33	48.26	49.40	51.14	54.17	49.37	51.19	52.01
Selling, General, & Admin. Expense	0	16	20	24	32	30	29	29	31	25	31	35	45	42	46	54	70	58	63	69	93	84	86	95	122	105	107	112	125	126	129	130	153	138	145	157	188	182	180	185	231	199	226	215
Advertising	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expense	39	0	-0	-0	-0	-0	-0	0	4	0	0	0	0	0	0	-0	2	0	-0	0	0	0	0	0	0	0	0	0	0	0	-0	0	0	0	0	0	0	0	0	0	0	12	3	21
Operating Income	0	7	10	12	23	12	16	13	16	10	14	21	41	32	34	42	71	52	59	60	116	73	70	81	153	66	79	92	154	70	68	81	157	68	67	68	166	58	74	93	197	45	69	86
Operating Margin %	0.00	15.29	17.69	17.88	23.03	14.99	18.18	15.00	15.44	12.06	14.67	18.54	25.80	23.48	22.50	24.10	29.05	27.67	28.02	25.94	31.24	25.57	24.83	25.47	31.43	19.06	22.93	24.31	29.59	18.15	17.38	19.35	26.09	16.06	14.70	14.21	23.61	11.62	14.37	17.08	24.89	8.73	11.83	13.83
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	0	-0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Income (Expense)	0	0	0	0	0	0	0	0	0	0	0	-0	0	0	2	0	1	1	1	1	0	1	1	1	1	2	1	1	2	2	2	2	2	1	1	-3	1	-0	1	1	1	1	1	1
Other Income (Minority Interest)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0	-0	-0	-0	-0	-0	-0	-0	-0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	0	7	10	12	24	12	16	13	16	10	14	21	42	33	36	42	72	53	60	60	116	74	71	82	154	67	80	94	156	71	70	83	159	69	67	65	167	57	75	94	197	46	70	87
Tax Provision	0	-3	-5	-5	-7	-4	-3	-4	-5	-3	-5	-7	-13	-13	-15	-17	-17	-19	-21	-21	-43	-27	-14	-25	-45	-20	-24	-28	-46	-52	-21	-23	-48	-21	-20	-12	-50	-12	-21	-25	-61	-15	-21	-28
Tax Rate %	0.00	49.59	46.52	38.88	31.67	30.83	21.68	33.11	32.69	34.37	35.60	32.76	31.45	39.98	40.26	38.93	23.49	36.27	35.72	35.46	36.55	36.50	19.13	30.05	28.99	29.84	29.67	29.51	29.53	73.43	30.14	27.14	30.26	30.27	29.30	18.59	29.78	20.61	28.06	27.05	31.07	32.56	29.94	31.97
Net Income (Continuing Operations)	2	4	6	8	16	8	12	9	11	7	9	14	28	20	22	26	55	34	39	39	74	47	58	57	109	47	56	66	110	19	49	60	111	48	48	53	117	45	54	68	136	31	49	59
Net Income (Discontinued Operations)	0	0	-0	0	0	0	-1	0	-0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	1	4	5	8	15	8	11	9	11	7	9	14	28	20	22	26	55	33	38	39	74	47	57	57	109	47	56	66	110	19	49	60	111	48	48	53	117	45	54	68	136	31	49	59
Net Margin %	3.80	7.91	8.85	11.44	14.56	10.84	13.04	10.15	10.53	7.98	9.46	12.46	17.71	14.16	14.32	14.62	22.32	17.87	18.08	16.85	19.79	16.33	20.25	18.11	22.53	13.67	16.39	17.40	21.05	4.94	12.48	14.41	18.40	11.29	10.52	11.08	16.67	9.15	10.42	12.54	17.23	6.01	8.38	9.52
Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
EPS (Basic)	0.01	0.03	0.04	0.06	0.11	0.07	0.08	0.07	0.08	0.05	0.07	0.10	0.20	0.14	0.15	0.18	0.38	0.23	0.27	0.27	0.52	0.32	0.40	0.40	0.76	0.33	0.39	0.46	0.76	0.13	0.34	0.42	0.77	0.34	0.34	0.38	0.85	0.33	0.39	0.50	0.99	0.23	0.36	0.44
EPS (Diluted)	0.01	0.03	0.04	0.06	0.11	0.06	0.08	0.07	0.08	0.05	0.07	0.10	0.20	0.14	0.15	0.18	0.38	0.23	0.26	0.27	0.51	0.32	0.39	0.39	0.74	0.32	0.39	0.45	0.75	0.13	0.33	0.42	0.77	0.34	0.34	0.38	0.84	0.33	0.39	0.50	0.99	0.23	0.36	0.43
Shares Outstanding (Diluted Average)	130.6	132.1	137.8	143.4	135.6	143.3	140.8	141.2	141.5	140.7	140.8	142.2	143.0	143.2	143.5	143.7	144.7	144.9	145.2	145.3	145.4	145.6	145.7	145.7	146.0	145.8	145.9	146.0	146.3	145.9	145.5	143.4	142.3	142.3	141.6	140.5	138.0	137.5	137.2	137.2	137.2	137.2	136.3	135.6
Depreciation, Depletion and Amortization	0	2	2	2	3	3	4	4	5	4	5	6	6	5	7	6	6	6	8	7	9	10	10	11	12	12	12	13	12	12	14	16	17	16	17	20	21	19	20	24	24	23	28	29
EBITDA	0	8	12	14	26	15	19	17	21	14	20	27	47	38	41	49	77	58	67	67	125	83	80	92	165	78	91	105	166	82	82	97	174	84	83	88	187	77	94	117	221	69	97	114