| Total Revenue | | 584 | 552 | 426 | |
| Cost of Goods Sold Incl. D&A | | 382 | 375 | 280 |
| Gross Profit | | 200 | 177 | 145 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 128 | 110 | 95 |
| Operating Income | | 74 | 67 | 51 |
| Interest Expense | | 1 | 2 | 1 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -2 | -1 |
| Net Income Before Taxes | | 74 | 67 | 51 |
| Income Taxes | | 16 | 14 | 12 |
| Consolidated Net Income | | 58 | 54 | 38 |
| Net Income From Continuing Operations | | 58 | 54 | 38 |
| Net Income | | 58 | 54 | 38 |
| EPS (Recurring) | | 1.78 | 1.64 | 1.31 |
| EPS (Basic, Before Extraordinaries) | | 1.78 | 1.64 | 1.31 |
| EPS (Diluted) | | 1.73 | 1.59 | 1.29 |
| EBITDA | | 81 | 71 | 55 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.77 | 17.95 | — |
| Price To Sales Ratio | | 1.54 | 1.71 | — |
| Gross Margin | | 34.25 | 32.07 | 34.04 |
| Operating Margin | | 12.67 | 12.14 | 11.97 |
| Net Margin | | 9.93 | 9.78 | 8.92 |
| Shares Outstanding | | 33 | 33 | 29 |
| Market Capitalization | | 900 | 942 | — |
| Operating Lease Expense | | — | — | — |
