| Total Revenue | | 1,345 | 1,353 | 1,346 | |
| Cost of Goods Sold Incl. D&A | | 952 | 936 | 939 |
| Gross Profit | | 395 | 416 | 406 |
| Selling, General and Administrative Excl. Other | | 131 | 135 | 110 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -5 | -9 | -15 |
| Operating Income | | 269 | 290 | 311 |
| Interest Expense | | 67 | 66 | 73 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 10 | 4 | 9 |
| Net Income Before Taxes | | 193 | 220 | 229 |
| Income Taxes | | -104 | -113 | 50 |
| Consolidated Net Income | | 298 | 335 | 181 |
| Net Income From Continuing Operations | | 297 | 333 | 179 |
| Net Income | | 298 | 335 | 181 |
| EPS (Recurring) | | 6.01 | 6.69 | 3.44 |
| EPS (Basic, Before Extraordinaries) | | 6.01 | 6.69 | 3.44 |
| EPS (Diluted) | | 5.97 | 6.64 | 3.40 |
| EBITDA | | 467 | 549 | 459 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.83 | 7.61 | — |
| Price To Sales Ratio | | 2.40 | 1.87 | — |
| Gross Margin | | 29.37 | 30.75 | 30.16 |
| Operating Margin | | 20.00 | 21.43 | 23.11 |
| Net Margin | | 22.16 | 24.76 | 13.45 |
| Shares Outstanding | | 50 | 50 | 52 |
| Market Capitalization | | 3,234 | 2,526 | — |
| Operating Lease Expense | | — | — | — |
