| Total Revenue | | 926 | 800 | 470 | |
| Cost of Goods Sold Incl. D&A | | 530 | 454 | 290 |
| Gross Profit | | 394 | 346 | 181 |
| Selling, General and Administrative Excl. Other | | 74 | 75 | 58 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 0 | 2 |
| Operating Income | | 319 | 270 | 121 |
| Interest Expense | | 26 | 22 | 2 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -69 | -88 | 14 |
| Net Income Before Taxes | | 362 | 337 | -75 |
| Income Taxes | | 68 | 65 | -8 |
| Consolidated Net Income | | 292 | 268 | -68 |
| Net Income From Continuing Operations | | 296 | 272 | -68 |
| Net Income | | 292 | 268 | -68 |
| EPS (Recurring) | | 2.80 | 2.59 | -0.66 |
| EPS (Basic, Before Extraordinaries) | | 2.80 | 2.59 | -0.66 |
| EPS (Diluted) | | 2.79 | 2.58 | -0.66 |
| EBITDA | | 542 | 499 | 192 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.66 | 10.97 | — |
| Price To Sales Ratio | | 3.34 | 3.68 | — |
| Gross Margin | | 42.55 | 43.25 | 38.51 |
| Operating Margin | | 34.45 | 33.75 | 25.74 |
| Net Margin | | 31.53 | 33.50 | -14.47 |
| Shares Outstanding | | 104 | 104 | 103 |
| Market Capitalization | | 3,094 | 2,942 | — |
| Operating Lease Expense | | — | — | — |