| Total Revenue | | 1,212 | 1,184 | 995 | |
| Cost of Goods Sold Incl. D&A | | 782 | 798 | 584 |
| Gross Profit | | 430 | 386 | 411 |
| Selling, General and Administrative Excl. Other | | 117 | 245 | 243 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 171 | 0 | 76 |
| Operating Income | | 141 | 141 | 92 |
| Interest Expense | | 23 | 18 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -34 | -14 | -15 |
| Net Income Before Taxes | | 143 | 137 | 74 |
| Income Taxes | | 37 | 34 | 28 |
| Consolidated Net Income | | 105 | 102 | 46 |
| Net Income From Continuing Operations | | 105 | 102 | 46 |
| Net Income | | 105 | 102 | 46 |
| EPS (Recurring) | | 1.17 | 1.14 | 0.52 |
| EPS (Basic, Before Extraordinaries) | | 1.17 | 1.14 | 0.52 |
| EPS (Diluted) | | 1.13 | 1.10 | 0.50 |
| EBITDA | | 238 | 216 | 168 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.35 | 10.72 | — |
| Price To Sales Ratio | | 0.37 | 0.90 | — |
| Gross Margin | | 35.48 | 32.60 | 41.31 |
| Operating Margin | | 11.63 | 11.91 | 9.25 |
| Net Margin | | 8.66 | 8.61 | 4.62 |
| Shares Outstanding | | 91 | 90 | 89 |
| Market Capitalization | | 447 | 1,061 | — |
| Operating Lease Expense | | — | — | — |
