| Total Revenue | | 577 | 587 | 567 | |
| Cost of Goods Sold Incl. D&A | | 368 | 410 | 247 |
| Gross Profit | | 207 | 177 | 320 |
| Selling, General and Administrative Excl. Other | | 39 | 36 | 37 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 23 | 0 | 139 |
| Operating Income | | 144 | 140 | 143 |
| Interest Expense | | 56 | 56 | 56 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -34 | -34 | 5 |
| Net Income Before Taxes | | 127 | 118 | 98 |
| Income Taxes | | 13 | 12 | 4 |
| Consolidated Net Income | | 107 | 100 | 86 |
| Net Income From Continuing Operations | | 113 | 106 | 94 |
| Net Income | | 107 | 100 | 86 |
| EPS (Recurring) | | 1.64 | 1.49 | 1.20 |
| EPS (Basic, Before Extraordinaries) | | 1.64 | 1.49 | 1.20 |
| EPS (Diluted) | | 1.63 | 1.47 | 1.19 |
| EBITDA | | 305 | 309 | 270 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.32 | 11.78 | — |
| Price To Sales Ratio | | 2.45 | 1.98 | — |
| Gross Margin | | 35.88 | 30.15 | 56.44 |
| Operating Margin | | 24.96 | 23.85 | 25.22 |
| Net Margin | | 18.54 | 17.04 | 15.17 |
| Shares Outstanding | | 65 | 67 | 72 |
| Market Capitalization | | 1,411 | 1,160 | — |
| Operating Lease Expense | | — | — | — |
