| Total Revenue | | 985 | 930 | 787 | |
| Cost of Goods Sold Incl. D&A | | 609 | 636 | 452 |
| Gross Profit | | 376 | 294 | 335 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 108 | 37 | 107 |
| Operating Income | | 268 | 258 | 228 |
| Interest Expense | | 73 | 73 | 68 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -8 | -8 | -2 |
| Net Income Before Taxes | | 205 | 193 | 162 |
| Income Taxes | | 56 | 53 | 43 |
| Consolidated Net Income | | 148 | 140 | 119 |
| Net Income From Continuing Operations | | 148 | 140 | 119 |
| Net Income | | 148 | 140 | 119 |
| EPS (Recurring) | | 5.74 | 6.00 | 5.28 |
| EPS (Basic, Before Extraordinaries) | | 5.74 | 6.00 | 5.28 |
| EPS (Diluted) | | 5.72 | 5.97 | 5.26 |
| EBITDA | | 384 | 373 | 312 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.08 | 20.90 | — |
| Price To Sales Ratio | | 2.94 | 3.09 | — |
| Gross Margin | | 38.17 | 31.61 | 42.57 |
| Operating Margin | | 27.21 | 27.74 | 28.97 |
| Net Margin | | 15.03 | 15.05 | 15.12 |
| Shares Outstanding | | 24 | 23 | 22 |
| Market Capitalization | | 2,894 | 2,869 | — |
| Operating Lease Expense | | — | — | — |
