| Total Revenue | | 1,384 | 1,324 | 1,182 | |
| Cost of Goods Sold Incl. D&A | | 795 | 230 | 567 |
| Gross Profit | | 589 | 1,094 | 615 |
| Selling, General and Administrative Excl. Other | | 138 | 138 | 171 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 41 | 561 | 120 |
| Operating Income | | 410 | 395 | 324 |
| Interest Expense | | 115 | 108 | 100 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -24 | -20 | -23 |
| Net Income Before Taxes | | 318 | 306 | 243 |
| Income Taxes | | 89 | 86 | 68 |
| Consolidated Net Income | | 229 | 219 | 172 |
| Net Income From Continuing Operations | | 230 | 220 | 174 |
| Net Income | | 229 | 219 | 172 |
| EPS (Recurring) | | 2.77 | 2.62 | 2.01 |
| EPS (Basic, Before Extraordinaries) | | 2.77 | 2.62 | 2.01 |
| EPS (Diluted) | | 2.77 | 2.62 | 2.00 |
| EBITDA | | 592 | 570 | 507 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.13 | 41.40 | — |
| Price To Sales Ratio | | 3.06 | 6.88 | — |
| Gross Margin | | 42.56 | 82.63 | 52.03 |
| Operating Margin | | 29.62 | 29.83 | 27.41 |
| Net Margin | | 16.55 | 16.54 | 14.55 |
| Shares Outstanding | | 80 | 84 | 86 |
| Market Capitalization | | 4,238 | 9,111 | — |
| Operating Lease Expense | | — | — | — |
