| Total Revenue | | 2,518 | 2,409 | 2,463 | |
| Cost of Goods Sold Incl. D&A | | 1,621 | 1,615 | 0 |
| Gross Profit | | 896 | 795 | 2,463 |
| Selling, General and Administrative Excl. Other | | 529 | 443 | 324 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 149 | 113 | 1,945 |
| Operating Income | | 219 | 238 | 195 |
| Interest Expense | | 45 | 39 | 39 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | 25 | -8 |
| Net Income Before Taxes | | 178 | 175 | 164 |
| Income Taxes | | 49 | 50 | -34 |
| Consolidated Net Income | | 147 | 147 | 197 |
| Net Income From Continuing Operations | | 127 | 124 | 197 |
| Net Income | | 147 | 147 | 197 |
| EPS (Recurring) | | 3.71 | 3.66 | 4.63 |
| EPS (Basic, Before Extraordinaries) | | 3.71 | 3.66 | 4.63 |
| EPS (Diluted) | | 3.65 | 3.59 | 4.53 |
| EBITDA | | 1,792 | 1,829 | 1,851 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.53 | 8.21 | — |
| Price To Sales Ratio | | 0.61 | 0.49 | — |
| Gross Margin | | 35.58 | 33.00 | 100.00 |
| Operating Margin | | 8.70 | 9.88 | 7.92 |
| Net Margin | | 5.84 | 6.10 | 8.00 |
| Shares Outstanding | | 40 | 40 | 43 |
| Market Capitalization | | 1,537 | 1,180 | — |
| Operating Lease Expense | | — | — | — |
