| Total Revenue | | 1,242 | 1,134 | 924 | |
| Cost of Goods Sold Incl. D&A | | 808 | 742 | 602 |
| Gross Profit | | 433 | 393 | 322 |
| Selling, General and Administrative Excl. Other | | 278 | 265 | 266 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 40 | 40 | 32 |
| Operating Income | | 115 | 87 | 24 |
| Interest Expense | | 0 | 0 | 1 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 97 | 99 | -8 |
| Net Income Before Taxes | | 19 | -11 | 32 |
| Income Taxes | | -70 | -85 | 25 |
| Consolidated Net Income | | 37 | 33 | 2 |
| Net Income From Continuing Operations | | 89 | 74 | 7 |
| Net Income | | 37 | 33 | 2 |
| EPS (Recurring) | | 0.38 | 0.35 | 0.03 |
| EPS (Basic, Before Extraordinaries) | | 0.38 | 0.35 | 0.03 |
| EPS (Diluted) | | 0.37 | 0.14 | 0.03 |
| EBITDA | | 60 | 29 | 65 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 78.62 | 138.79 | — |
| Price To Sales Ratio | | 2.39 | 1.64 | — |
| Gross Margin | | 34.86 | 34.66 | 34.85 |
| Operating Margin | | 9.26 | 7.67 | 2.60 |
| Net Margin | | 2.98 | 2.91 | 0.22 |
| Shares Outstanding | | 102 | 96 | 82 |
| Market Capitalization | | 2,967 | 1,865 | — |
| Operating Lease Expense | | — | — | — |
