| Total Revenue | | 2,924 | 2,924 | 2,947 | |
| Cost of Goods Sold Incl. D&A | | 2,414 | 2,412 | 2,398 |
| Gross Profit | | 511 | 512 | 549 |
| Selling, General and Administrative Excl. Other | | 302 | 301 | 302 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 3 |
| Operating Income | | 209 | 211 | 244 |
| Interest Expense | | 78 | 74 | 87 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 28 | 35 | 3 |
| Net Income Before Taxes | | 103 | 103 | 154 |
| Income Taxes | | 46 | 47 | 41 |
| Consolidated Net Income | | 32 | 33 | 95 |
| Net Income From Continuing Operations | | 56 | 56 | 113 |
| Net Income | | 32 | 33 | 95 |
| EPS (Recurring) | | 1.30 | 1.30 | 3.81 |
| EPS (Basic, Before Extraordinaries) | | 1.30 | 1.30 | 3.81 |
| EPS (Diluted) | | 1.30 | 1.30 | 3.78 |
| EBITDA | | 233 | 230 | 301 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 40.12 | 40.54 | — |
| Price To Sales Ratio | | 0.45 | 0.45 | — |
| Gross Margin | | 17.48 | 17.51 | 18.63 |
| Operating Margin | | 7.15 | 7.22 | 8.28 |
| Net Margin | | 1.09 | 1.13 | 3.22 |
| Shares Outstanding | | 25 | 25 | 25 |
| Market Capitalization | | 1,304 | 1,318 | — |
| Operating Lease Expense | | — | — | — |
