| Total Revenue | | 3,104 | 2,906 | 2,443 | |
| Cost of Goods Sold Incl. D&A | | 2,468 | 2,338 | 1,965 |
| Gross Profit | | 636 | 568 | 477 |
| Selling, General and Administrative Excl. Other | | 306 | 278 | 250 |
| Research and Development | | 29 | 29 | 32 |
| Other Operating Expense | | 16 | 0 | 79 |
| Operating Income | | 285 | 262 | 116 |
| Interest Expense | | 44 | 45 | 48 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 13 | 6 | -15 |
| Net Income Before Taxes | | 229 | 210 | 84 |
| Income Taxes | | 33 | 33 | 28 |
| Consolidated Net Income | | 196 | 177 | 56 |
| Net Income From Continuing Operations | | 196 | 177 | 56 |
| Net Income | | 196 | 177 | 56 |
| EPS (Recurring) | | 1.89 | 1.73 | 0.55 |
| EPS (Basic, Before Extraordinaries) | | 1.89 | 1.73 | 0.55 |
| EPS (Diluted) | | 1.85 | 1.68 | 0.54 |
| EBITDA | | 420 | 403 | 282 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 116.99 | 42.39 | — |
| Price To Sales Ratio | | 7.25 | 2.52 | — |
| Gross Margin | | 20.49 | 19.55 | 19.53 |
| Operating Margin | | 9.18 | 9.02 | 4.75 |
| Net Margin | | 6.31 | 6.09 | 2.29 |
| Shares Outstanding | | 104 | 103 | 102 |
| Market Capitalization | | 22,510 | 7,335 | — |
| Operating Lease Expense | | — | — | — |
