| Total Revenue | | 1,657 | 1,625 | 1,550 | |
| Cost of Goods Sold Incl. D&A | | 963 | 1,053 | 1,072 |
| Gross Profit | | 694 | 572 | 478 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 490 | 371 | 350 |
| Operating Income | | 205 | 201 | 129 |
| Interest Expense | | 38 | 36 | 35 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -37 | -36 | -35 |
| Net Income Before Taxes | | 205 | 201 | 129 |
| Income Taxes | | 39 | 39 | 26 |
| Consolidated Net Income | | 164 | 162 | 103 |
| Net Income From Continuing Operations | | 164 | 162 | 103 |
| Net Income | | 164 | 162 | 103 |
| EPS (Recurring) | | 4.00 | 3.93 | 2.49 |
| EPS (Basic, Before Extraordinaries) | | 4.00 | 3.93 | 2.49 |
| EPS (Diluted) | | 3.98 | 3.90 | 2.48 |
| EBITDA | | 267 | 265 | 190 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.23 | 11.84 | — |
| Price To Sales Ratio | | 1.20 | 1.19 | — |
| Gross Margin | | 41.88 | 35.20 | 30.84 |
| Operating Margin | | 12.37 | 12.37 | 8.32 |
| Net Margin | | 9.90 | 9.97 | 6.65 |
| Shares Outstanding | | 41 | 42 | 41 |
| Market Capitalization | | 1,996 | 1,940 | — |
| Operating Lease Expense | | — | — | — |
