| Total Revenue | | 2,337 | 2,211 | 1,962 | |
| Cost of Goods Sold Incl. D&A | | 1,819 | 1,693 | 1,493 |
| Gross Profit | | 519 | 519 | 468 |
| Selling, General and Administrative Excl. Other | | 177 | 170 | 152 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 31 | 0 | 128 |
| Operating Income | | 311 | 349 | 188 |
| Interest Expense | | 66 | 62 | 67 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 68 | 130 | 29 |
| Net Income Before Taxes | | 177 | 157 | 92 |
| Income Taxes | | 48 | 41 | 23 |
| Consolidated Net Income | | 130 | 117 | 69 |
| Net Income From Continuing Operations | | 130 | 117 | 69 |
| Net Income | | 130 | 117 | 69 |
| EPS (Recurring) | | 1.22 | 1.09 | 0.62 |
| EPS (Basic, Before Extraordinaries) | | 1.22 | 1.09 | 0.62 |
| EPS (Diluted) | | 1.21 | 1.08 | 0.62 |
| EBITDA | | 374 | 348 | 287 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.88 | 17.69 | — |
| Price To Sales Ratio | | 1.27 | 0.92 | — |
| Gross Margin | | 22.21 | 23.47 | 23.85 |
| Operating Margin | | 13.31 | 15.78 | 9.58 |
| Net Margin | | 5.56 | 5.29 | 3.52 |
| Shares Outstanding | | 103 | 107 | 110 |
| Market Capitalization | | 2,977 | 2,045 | — |
| Operating Lease Expense | | — | — | — |
