| Total Revenue | | 1,650 | 1,650 | 1,578 | |
| Cost of Goods Sold Incl. D&A | | 1,256 | 1,255 | 1,195 |
| Gross Profit | | 395 | 395 | 383 |
| Selling, General and Administrative Excl. Other | | 130 | 130 | 146 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 264 | 265 | 236 |
| Interest Expense | | 56 | 56 | 81 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -212 | -211 | -16 |
| Net Income Before Taxes | | 421 | 420 | 171 |
| Income Taxes | | 103 | 103 | 42 |
| Consolidated Net Income | | 317 | 317 | 129 |
| Net Income From Continuing Operations | | 317 | 317 | 129 |
| Net Income | | 317 | 317 | 129 |
| EPS (Recurring) | | 10.58 | 10.59 | 1.80 |
| EPS (Basic, Before Extraordinaries) | | 10.58 | 10.59 | 1.80 |
| EPS (Diluted) | | 10.50 | 10.50 | 1.79 |
| EBITDA | | 566 | 566 | 334 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.97 | 12.95 | — |
| Price To Sales Ratio | | 2.86 | 2.47 | — |
| Gross Margin | | 23.94 | 23.94 | 24.27 |
| Operating Margin | | 16.00 | 16.06 | 14.96 |
| Net Margin | | 19.21 | 19.21 | 8.17 |
| Shares Outstanding | | 30 | 30 | 29 |
| Market Capitalization | | 4,715 | 4,079 | — |
| Operating Lease Expense | | — | — | — |
