| Total Revenue | | 478 | 482 | 353 | |
| Cost of Goods Sold Incl. D&A | | 203 | 221 | 201 |
| Gross Profit | | 275 | 261 | 153 |
| Selling, General and Administrative Excl. Other | | 53 | 53 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 13 | 0 | -3 |
| Operating Income | | 209 | 207 | 113 |
| Interest Expense | | 30 | 29 | 36 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -15 | -15 | -11 |
| Net Income Before Taxes | | 193 | 194 | 90 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 193 | 194 | 90 |
| Net Income From Continuing Operations | | 193 | 194 | 90 |
| Net Income | | 193 | 194 | 90 |
| EPS (Recurring) | | 4.55 | 4.55 | 2.14 |
| EPS (Basic, Before Extraordinaries) | | 4.55 | 4.55 | 2.14 |
| EPS (Diluted) | | 4.55 | 4.55 | 2.14 |
| EBITDA | | 292 | 295 | 193 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.69 | 7.52 | — |
| Price To Sales Ratio | | 3.56 | 3.05 | — |
| Gross Margin | | 57.53 | 54.15 | 43.34 |
| Operating Margin | | 43.72 | 42.95 | 32.01 |
| Net Margin | | 40.38 | 40.25 | 25.50 |
| Shares Outstanding | | 43 | 43 | 42 |
| Market Capitalization | | 1,701 | 1,471 | — |
| Operating Lease Expense | | — | — | — |
