| Total Revenue | | 3,181 | 3,181 | 2,584 | |
| Cost of Goods Sold Incl. D&A | | 2,450 | 2,450 | 1,938 |
| Gross Profit | | 731 | 731 | 645 |
| Selling, General and Administrative Excl. Other | | 360 | 360 | 332 |
| Research and Development | | 0 | 0 | 35 |
| Other Operating Expense | | 21 | 21 | -5 |
| Operating Income | | 351 | 350 | 284 |
| Interest Expense | | 32 | 32 | 26 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 132 | 132 | 3 |
| Net Income Before Taxes | | 188 | 187 | 254 |
| Income Taxes | | 63 | 63 | 69 |
| Consolidated Net Income | | 122 | 122 | 184 |
| Net Income From Continuing Operations | | 124 | 123 | 186 |
| Net Income | | 122 | 122 | 184 |
| EPS (Recurring) | | 2.25 | 2.25 | 3.50 |
| EPS (Basic, Before Extraordinaries) | | 2.25 | 2.25 | 3.50 |
| EPS (Diluted) | | 2.24 | 2.24 | 3.42 |
| EBITDA | | 299 | 298 | 358 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 132.75 | 96.75 | — |
| Price To Sales Ratio | | 5.05 | 3.68 | — |
| Gross Margin | | 22.98 | 22.98 | 24.96 |
| Operating Margin | | 11.03 | 11.00 | 10.99 |
| Net Margin | | 3.84 | 3.84 | 7.12 |
| Shares Outstanding | | 54 | 54 | 53 |
| Market Capitalization | | 16,058 | 11,702 | — |
| Operating Lease Expense | | — | — | — |
