| Total Revenue | | 1,516 | 1,490 | 1,158 | |
| Cost of Goods Sold Incl. D&A | | 649 | 766 | 459 |
| Gross Profit | | 868 | 724 | 699 |
| Selling, General and Administrative Excl. Other | | 156 | 148 | 139 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 197 | 0 | 0 |
| Operating Income | | 514 | 576 | 560 |
| Interest Expense | | 168 | 165 | 124 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -92 | -13 | 193 |
| Net Income Before Taxes | | 429 | 424 | 232 |
| Income Taxes | | 102 | 101 | 60 |
| Consolidated Net Income | | 325 | 322 | 172 |
| Net Income From Continuing Operations | | 325 | 322 | 172 |
| Net Income | | 325 | 322 | 172 |
| EPS (Recurring) | | 1.84 | 1.85 | 1.05 |
| EPS (Basic, Before Extraordinaries) | | 1.84 | 1.85 | 1.05 |
| EPS (Diluted) | | 1.84 | 1.84 | 1.05 |
| EBITDA | | 878 | 850 | 560 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.09 | 14.14 | — |
| Price To Sales Ratio | | 4.24 | 3.04 | — |
| Gross Margin | | 57.26 | 48.59 | 60.36 |
| Operating Margin | | 33.91 | 38.66 | 48.36 |
| Net Margin | | 21.44 | 21.61 | 14.85 |
| Shares Outstanding | | 174 | 174 | 162 |
| Market Capitalization | | 6,433 | 4,527 | — |
| Operating Lease Expense | | — | — | — |
