| Total Revenue | | 1,617 | 1,442 | 1,201 | |
| Cost of Goods Sold Incl. D&A | | 1,192 | 1,056 | 804 |
| Gross Profit | | 425 | 386 | 397 |
| Selling, General and Administrative Excl. Other | | 224 | 206 | 167 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 32 | 27 | 21 |
| Operating Income | | 169 | 152 | 209 |
| Interest Expense | | 10 | 18 | 3 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 6 | 0 |
| Net Income Before Taxes | | 148 | 129 | 207 |
| Income Taxes | | 30 | 21 | 38 |
| Consolidated Net Income | | 118 | 108 | 169 |
| Net Income From Continuing Operations | | 118 | 108 | 169 |
| Net Income | | 118 | 108 | 169 |
| EPS (Recurring) | | 1.45 | 1.32 | 2.07 |
| EPS (Basic, Before Extraordinaries) | | 1.45 | 1.32 | 2.07 |
| EPS (Diluted) | | 1.42 | 1.29 | 2.02 |
| EBITDA | | 249 | 226 | 272 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 96.28 | 59.11 | — |
| Price To Sales Ratio | | 6.93 | 4.34 | — |
| Gross Margin | | 26.28 | 26.77 | 33.06 |
| Operating Margin | | 10.45 | 10.54 | 17.40 |
| Net Margin | | 7.30 | 7.49 | 14.07 |
| Shares Outstanding | | 82 | 82 | 81 |
| Market Capitalization | | 11,211 | 6,253 | — |
| Operating Lease Expense | | — | — | — |