| Total Revenue | | 1,748 | 1,638 | 1,281 | |
| Cost of Goods Sold Incl. D&A | | 1,307 | 1,214 | 941 |
| Gross Profit | | 440 | 424 | 340 |
| Selling, General and Administrative Excl. Other | | 271 | 259 | 234 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2 | 4 | 0 |
| Operating Income | | 166 | 161 | 106 |
| Interest Expense | | 14 | 28 | 27 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 13 | -3 | -6 |
| Net Income Before Taxes | | 139 | 136 | 85 |
| Income Taxes | | 20 | 18 | 18 |
| Consolidated Net Income | | 80 | 80 | 35 |
| Net Income From Continuing Operations | | 118 | 117 | 66 |
| Net Income | | 80 | 80 | 35 |
| EPS (Recurring) | | 0.64 | 0.64 | 0.31 |
| EPS (Basic, Before Extraordinaries) | | 0.64 | 0.64 | 0.31 |
| EPS (Diluted) | | 0.64 | 0.63 | 0.31 |
| EBITDA | | 266 | 279 | 205 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 110.50 | 97.17 | — |
| Price To Sales Ratio | | 5.14 | 4.67 | — |
| Gross Margin | | 25.17 | 25.89 | 26.54 |
| Operating Margin | | 9.50 | 9.83 | 8.27 |
| Net Margin | | 4.58 | 4.88 | 2.73 |
| Shares Outstanding | | 127 | 125 | 114 |
| Market Capitalization | | 8,981 | 7,653 | — |
| Operating Lease Expense | | — | — | — |
