| Total Revenue | | 1,347 | 1,228 | 851 | |
| Cost of Goods Sold Incl. D&A | | 903 | 833 | 443 |
| Gross Profit | | 443 | 395 | 408 |
| Selling, General and Administrative Excl. Other | | 24,409 | 94 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -24,251 | 0 | 193 |
| Operating Income | | 283 | 301 | 215 |
| Interest Expense | | 108 | 94 | 61 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | 12 | -25 |
| Net Income Before Taxes | | 195 | 195 | 179 |
| Income Taxes | | 31 | 28 | 26 |
| Consolidated Net Income | | 40 | 39 | 33 |
| Net Income From Continuing Operations | | 165 | 167 | 153 |
| Net Income | | 40 | 39 | 33 |
| EPS (Recurring) | | 1.26 | 1.31 | 1.29 |
| EPS (Basic, Before Extraordinaries) | | 1.26 | 1.31 | 1.29 |
| EPS (Diluted) | | 1.23 | 1.28 | 1.27 |
| EBITDA | | 436 | 419 | 341 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 28.10 | 21.91 | — |
| Price To Sales Ratio | | 0.82 | 0.69 | — |
| Gross Margin | | 32.89 | 32.17 | 47.94 |
| Operating Margin | | 21.01 | 24.51 | 25.26 |
| Net Margin | | 2.97 | 3.18 | 3.88 |
| Shares Outstanding | | 32 | 30 | 25 |
| Market Capitalization | | 1,106 | 842 | — |
| Operating Lease Expense | | — | — | — |