| Total Revenue | | 885 | 790 | 721 | |
| Cost of Goods Sold Incl. D&A | | 533 | 489 | 439 |
| Gross Profit | | 353 | 301 | 282 |
| Selling, General and Administrative Excl. Other | | 221 | 193 | 170 |
| Research and Development | | 0 | 0 | 21 |
| Other Operating Expense | | -13 | -14 | -11 |
| Operating Income | | 145 | 122 | 102 |
| Interest Expense | | 33 | 24 | 5 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -45 | 29 | 7 |
| Net Income Before Taxes | | 157 | 69 | 95 |
| Income Taxes | | 37 | 11 | 22 |
| Consolidated Net Income | | 99 | 56 | 73 |
| Net Income From Continuing Operations | | 121 | 58 | 74 |
| Net Income | | 99 | 56 | 73 |
| EPS (Recurring) | | 8.24 | 4.68 | 6.21 |
| EPS (Basic, Before Extraordinaries) | | 8.24 | 4.68 | 6.21 |
| EPS (Diluted) | | 8.21 | 4.64 | 6.14 |
| EBITDA | | 229 | 128 | 122 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 38.39 | 33.72 | — |
| Price To Sales Ratio | | 4.27 | 2.38 | — |
| Gross Margin | | 39.89 | 38.10 | 39.11 |
| Operating Margin | | 16.38 | 15.44 | 14.15 |
| Net Margin | | 11.19 | 7.09 | 10.12 |
| Shares Outstanding | | 12 | 12 | 12 |
| Market Capitalization | | 3,782 | 1,878 | — |
| Operating Lease Expense | | — | — | — |
