| Total Revenue | | 816 | 801 | 748 | |
| Cost of Goods Sold Incl. D&A | | 363 | 426 | 323 |
| Gross Profit | | 453 | 374 | 425 |
| Selling, General and Administrative Excl. Other | | 145 | 151 | 106 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 128 | 42 | 149 |
| Operating Income | | 180 | 181 | 171 |
| Interest Expense | | 73 | 91 | 71 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -25 | -4 |
| Net Income Before Taxes | | 117 | 115 | 103 |
| Income Taxes | | 12 | 12 | 9 |
| Consolidated Net Income | | 105 | 103 | 94 |
| Net Income From Continuing Operations | | 105 | 103 | 94 |
| Net Income | | 105 | 103 | 94 |
| EPS (Recurring) | | 2.93 | 2.93 | 2.80 |
| EPS (Basic, Before Extraordinaries) | | 2.93 | 2.93 | 2.80 |
| EPS (Diluted) | | 2.92 | 2.92 | 2.79 |
| EBITDA | | 311 | 321 | 289 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.41 | 16.78 | — |
| Price To Sales Ratio | | 2.64 | 2.20 | — |
| Gross Margin | | 55.51 | 46.69 | 56.82 |
| Operating Margin | | 22.06 | 22.60 | 22.86 |
| Net Margin | | 12.87 | 12.86 | 12.57 |
| Shares Outstanding | | 38 | 36 | 34 |
| Market Capitalization | | 2,154 | 1,764 | — |
| Operating Lease Expense | | — | — | — |