| Total Revenue | | 453 | 449 | 442 | |
| Cost of Goods Sold Incl. D&A | | 338 | 331 | 331 |
| Gross Profit | | 115 | 118 | 112 |
| Selling, General and Administrative Excl. Other | | 44 | 42 | 36 |
| Research and Development | | 6 | 0 | 0 |
| Other Operating Expense | | 33 | 25 | 28 |
| Operating Income | | 31 | 50 | 48 |
| Interest Expense | | 14 | 14 | 3 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -48 | -50 | -28 |
| Net Income Before Taxes | | 63 | 86 | 73 |
| Income Taxes | | 4 | 8 | 0 |
| Consolidated Net Income | | 61 | 78 | 73 |
| Net Income From Continuing Operations | | 61 | 78 | 73 |
| Net Income | | 61 | 78 | 73 |
| EPS (Recurring) | | 3.29 | 4.33 | 4.49 |
| EPS (Basic, Before Extraordinaries) | | 3.29 | 4.33 | 4.49 |
| EPS (Diluted) | | 3.02 | 3.90 | 4.47 |
| EBITDA | | 88 | 110 | 87 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 63.37 | 62.25 | — |
| Price To Sales Ratio | | 8.45 | 9.73 | — |
| Gross Margin | | 25.39 | 26.28 | 25.34 |
| Operating Margin | | 6.84 | 11.14 | 10.86 |
| Net Margin | | 13.47 | 17.37 | 16.52 |
| Shares Outstanding | | 20 | 18 | 16 |
| Market Capitalization | | 3,828 | 4,370 | — |
| Operating Lease Expense | | — | — | — |
