| Total Revenue | | 509 | 536 | 495 | |
| Cost of Goods Sold Incl. D&A | | 316 | 315 | 298 |
| Gross Profit | | 193 | 221 | 197 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 100 | 120 | 106 |
| Operating Income | | 92 | 101 | 91 |
| Interest Expense | | 38 | 44 | 38 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -8 | -8 | -8 |
| Net Income Before Taxes | | 63 | 66 | 61 |
| Income Taxes | | 15 | 15 | 14 |
| Consolidated Net Income | | 48 | 50 | 47 |
| Net Income From Continuing Operations | | 48 | 50 | 47 |
| Net Income | | 48 | 50 | 47 |
| EPS (Recurring) | | 3.01 | 2.97 | 2.93 |
| EPS (Basic, Before Extraordinaries) | | 3.01 | 2.97 | 2.93 |
| EPS (Diluted) | | 3.01 | 2.97 | 2.93 |
| EBITDA | | 171 | 198 | 175 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.93 | 16.31 | — |
| Price To Sales Ratio | | 1.60 | 1.63 | — |
| Gross Margin | | 37.92 | 41.23 | 39.80 |
| Operating Margin | | 18.07 | 18.84 | 18.38 |
| Net Margin | | 9.43 | 9.33 | 9.49 |
| Shares Outstanding | | 16 | 18 | 16 |
| Market Capitalization | | 815 | 872 | — |
| Operating Lease Expense | | — | — | — |
