| Total Revenue | | 1,011 | 1,000 | 1,037 | |
| Cost of Goods Sold Incl. D&A | | 581 | 633 | 48 |
| Gross Profit | | 430 | 367 | 989 |
| Selling, General and Administrative Excl. Other | | 141 | 142 | 140 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 131 | 44 | 624 |
| Operating Income | | 159 | 182 | 225 |
| Interest Expense | | 70 | 67 | 58 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -22 | -32 | -65 |
| Net Income Before Taxes | | 113 | 147 | 233 |
| Income Taxes | | -8 | 19 | 42 |
| Consolidated Net Income | | 118 | 128 | 191 |
| Net Income From Continuing Operations | | 118 | 128 | 190 |
| Net Income | | 118 | 128 | 191 |
| EPS (Recurring) | | 2.00 | 2.15 | 3.26 |
| EPS (Basic, Before Extraordinaries) | | 2.00 | 2.15 | 3.26 |
| EPS (Diluted) | | 2.00 | 2.15 | 3.25 |
| EBITDA | | 330 | 358 | 424 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.60 | 20.15 | — |
| Price To Sales Ratio | | 2.68 | 2.60 | — |
| Gross Margin | | 42.53 | 36.70 | 95.37 |
| Operating Margin | | 15.73 | 18.20 | 21.70 |
| Net Margin | | 11.67 | 12.80 | 18.42 |
| Shares Outstanding | | 60 | 60 | 59 |
| Market Capitalization | | 2,712 | 2,600 | — |
| Operating Lease Expense | | — | — | — |
