| Total Revenue | | 1,286 | 1,180 | 964 | |
| Cost of Goods Sold Incl. D&A | | 1,048 | 963 | 722 |
| Gross Profit | | 240 | 217 | 242 |
| Selling, General and Administrative Excl. Other | | 147 | 137 | 121 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 78 |
| Operating Income | | 92 | 79 | 43 |
| Interest Expense | | 0 | 0 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | 9 | -18 |
| Net Income Before Taxes | | 81 | 71 | 60 |
| Income Taxes | | 18 | 7 | -70 |
| Consolidated Net Income | | 62 | 64 | 130 |
| Net Income From Continuing Operations | | 62 | 64 | 130 |
| Net Income | | 62 | 64 | 130 |
| EPS (Recurring) | | 0.53 | 0.55 | 1.14 |
| EPS (Basic, Before Extraordinaries) | | 0.53 | 0.55 | 1.14 |
| EPS (Diluted) | | 0.52 | 0.54 | 1.10 |
| EBITDA | | 159 | 144 | 121 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 171.50 | 111.39 | — |
| Price To Sales Ratio | | 8.04 | 5.91 | — |
| Gross Margin | | 18.66 | 18.39 | 25.10 |
| Operating Margin | | 7.15 | 6.69 | 4.46 |
| Net Margin | | 4.82 | 5.42 | 13.49 |
| Shares Outstanding | | 116 | 116 | 114 |
| Market Capitalization | | 10,345 | 6,977 | — |
| Operating Lease Expense | | — | — | — |
