| Total Revenue | | 1,485 | 1,414 | 1,148 | |
| Cost of Goods Sold Incl. D&A | | 1,024 | 795 | 820 |
| Gross Profit | | 460 | 622 | 328 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 233 | 406 | 175 |
| Operating Income | | 228 | 216 | 153 |
| Interest Expense | | 14 | 8 | 9 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -14 | -8 | -9 |
| Net Income Before Taxes | | 228 | 216 | 153 |
| Income Taxes | | 49 | 46 | 34 |
| Consolidated Net Income | | 178 | 170 | 119 |
| Net Income From Continuing Operations | | 178 | 170 | 119 |
| Net Income | | 178 | 170 | 119 |
| EPS (Recurring) | | 4.39 | 4.21 | 2.96 |
| EPS (Basic, Before Extraordinaries) | | 4.39 | 4.21 | 2.96 |
| EPS (Diluted) | | 4.25 | 4.07 | 2.87 |
| EBITDA | | 242 | 228 | 166 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.90 | 12.56 | — |
| Price To Sales Ratio | | 1.36 | 1.45 | — |
| Gross Margin | | 30.98 | 43.99 | 28.57 |
| Operating Margin | | 15.35 | 15.28 | 13.33 |
| Net Margin | | 11.99 | 12.02 | 10.37 |
| Shares Outstanding | | 40 | 40 | 40 |
| Market Capitalization | | 2,022 | 2,044 | — |
| Operating Lease Expense | | — | — | — |
