| Total Revenue | | 2,137 | 1,967 | 2,047 | |
| Cost of Goods Sold Incl. D&A | | 1,457 | 1,369 | 1,420 |
| Gross Profit | | 681 | 598 | 627 |
| Selling, General and Administrative Excl. Other | | 113 | 0 | 0 |
| Research and Development | | 11 | 0 | 0 |
| Other Operating Expense | | 348 | 455 | 457 |
| Operating Income | | 207 | 143 | 170 |
| Interest Expense | | 24 | 25 | 26 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -14 | -1 |
| Net Income Before Taxes | | 193 | 132 | 144 |
| Income Taxes | | 48 | 33 | 31 |
| Consolidated Net Income | | 137 | 93 | 109 |
| Net Income From Continuing Operations | | 144 | 99 | 114 |
| Net Income | | 137 | 93 | 109 |
| EPS (Recurring) | | 1.79 | 1.21 | 1.38 |
| EPS (Basic, Before Extraordinaries) | | 1.79 | 1.21 | 1.38 |
| EPS (Diluted) | | 1.77 | 1.20 | 1.37 |
| EBITDA | | 360 | 293 | 306 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.52 | 19.13 | — |
| Price To Sales Ratio | | 1.29 | 0.90 | — |
| Gross Margin | | 31.87 | 30.40 | 30.63 |
| Operating Margin | | 9.69 | 7.27 | 8.30 |
| Net Margin | | 6.41 | 4.73 | 5.32 |
| Shares Outstanding | | 76 | 77 | 79 |
| Market Capitalization | | 2,760 | 1,768 | — |
| Operating Lease Expense | | — | — | — |
