| Total Revenue | | 1,225 | 1,157 | 919 | |
| Cost of Goods Sold Incl. D&A | | 479 | 412 | 329 |
| Gross Profit | | 746 | 745 | 590 |
| Selling, General and Administrative Excl. Other | | 121 | 94 | 65 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 162 | 205 | 177 |
| Operating Income | | 463 | 446 | 348 |
| Interest Expense | | 72 | 75 | 82 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 144 | 173 | -81 |
| Net Income Before Taxes | | 247 | 198 | 347 |
| Income Taxes | | 79 | 74 | 64 |
| Consolidated Net Income | | 168 | 124 | 283 |
| Net Income From Continuing Operations | | 168 | 124 | 283 |
| Net Income | | 168 | 124 | 283 |
| EPS (Recurring) | | 0.71 | 0.57 | 1.23 |
| EPS (Basic, Before Extraordinaries) | | 0.71 | 0.57 | 1.23 |
| EPS (Diluted) | | 0.71 | 0.57 | 1.23 |
| EBITDA | | 551 | 486 | 592 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.94 | 22.77 | — |
| Price To Sales Ratio | | 2.67 | 2.42 | — |
| Gross Margin | | 60.90 | 64.39 | 64.20 |
| Operating Margin | | 37.80 | 38.55 | 37.87 |
| Net Margin | | 13.71 | 10.72 | 30.79 |
| Shares Outstanding | | 231 | 216 | 231 |
| Market Capitalization | | 3,271 | 2,804 | — |
| Operating Lease Expense | | — | — | — |