| Total Revenue | | 1,285 | 1,289 | 1,153 | |
| Cost of Goods Sold Incl. D&A | | 742 | 779 | 755 |
| Gross Profit | | 543 | 510 | 398 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 140 | 105 | 206 |
| Operating Income | | 403 | 405 | 191 |
| Interest Expense | | 114 | 112 | 80 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 125 | 138 | 1 |
| Net Income Before Taxes | | 163 | 155 | 110 |
| Income Taxes | | 40 | 41 | 31 |
| Consolidated Net Income | | 123 | 113 | 79 |
| Net Income From Continuing Operations | | 123 | 113 | 79 |
| Net Income | | 123 | 113 | 79 |
| EPS (Recurring) | | 2.99 | 2.77 | 2.03 |
| EPS (Basic, Before Extraordinaries) | | 2.99 | 2.77 | 2.03 |
| EPS (Diluted) | | 2.98 | 2.77 | 2.03 |
| EBITDA | | 483 | 471 | 348 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.45 | 16.87 | — |
| Price To Sales Ratio | | 1.56 | 1.49 | — |
| Gross Margin | | 42.26 | 39.57 | 34.52 |
| Operating Margin | | 31.36 | 31.42 | 16.57 |
| Net Margin | | 9.57 | 8.77 | 6.85 |
| Shares Outstanding | | 41 | 41 | 39 |
| Market Capitalization | | 2,010 | 1,916 | — |
| Operating Lease Expense | | — | — | — |
