| Total Revenue | | 1,477 | 1,274 | 1,162 | |
| Cost of Goods Sold Incl. D&A | | 620 | 528 | 479 |
| Gross Profit | | 856 | 746 | 682 |
| Selling, General and Administrative Excl. Other | | 106 | 84 | 76 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 549 | 513 | 494 |
| Operating Income | | 202 | 149 | 113 |
| Interest Expense | | 32 | 23 | 14 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -20 | -21 | -17 |
| Net Income Before Taxes | | 195 | 147 | 116 |
| Income Taxes | | 49 | 37 | 33 |
| Consolidated Net Income | | 147 | 110 | 83 |
| Net Income From Continuing Operations | | 148 | 110 | 83 |
| Net Income | | 147 | 110 | 83 |
| EPS (Recurring) | | 2.41 | 1.91 | 1.69 |
| EPS (Basic, Before Extraordinaries) | | 2.41 | 1.91 | 1.69 |
| EPS (Diluted) | | 1.82 | 1.42 | 1.10 |
| EBITDA | | 256 | 202 | 162 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.43 | 13.41 | — |
| Price To Sales Ratio | | 1.33 | 0.85 | — |
| Gross Margin | | 57.96 | 58.56 | 58.69 |
| Operating Margin | | 13.68 | 11.70 | 9.72 |
| Net Margin | | 9.95 | 8.63 | 7.14 |
| Shares Outstanding | | 62 | 57 | 55 |
| Market Capitalization | | 1,967 | 1,085 | — |
| Operating Lease Expense | | — | — | — |
