| Total Revenue | | 679 | 658 | 595 | |
| Cost of Goods Sold Incl. D&A | | 289 | 324 | 143 |
| Gross Profit | | 391 | 334 | 452 |
| Selling, General and Administrative Excl. Other | | 104 | 103 | 101 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 78 | 28 | 167 |
| Operating Income | | 209 | 203 | 184 |
| Interest Expense | | 47 | 47 | 50 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 1 | -13 | -15 |
| Net Income Before Taxes | | 174 | 170 | 149 |
| Income Taxes | | 41 | 39 | 30 |
| Consolidated Net Income | | 134 | 130 | 119 |
| Net Income From Continuing Operations | | 134 | 130 | 119 |
| Net Income | | 134 | 130 | 119 |
| EPS (Recurring) | | 3.43 | 3.37 | 3.17 |
| EPS (Basic, Before Extraordinaries) | | 3.43 | 3.37 | 3.17 |
| EPS (Diluted) | | 3.43 | 3.37 | 3.17 |
| EBITDA | | 258 | 265 | 244 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.48 | 21.51 | — |
| Price To Sales Ratio | | 4.43 | 4.30 | — |
| Gross Margin | | 57.58 | 50.76 | 75.97 |
| Operating Margin | | 30.78 | 30.85 | 30.92 |
| Net Margin | | 19.73 | 19.76 | 20.00 |
| Shares Outstanding | | 39 | 39 | 37 |
| Market Capitalization | | 3,007 | 2,827 | — |
| Operating Lease Expense | | — | — | — |
