| Total Revenue | | 1,528 | 1,491 | 1,415 | |
| Cost of Goods Sold Incl. D&A | | 871 | 1,173 | 1,017 |
| Gross Profit | | 657 | 318 | 398 |
| Selling, General and Administrative Excl. Other | | 187 | 174 | 198 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 317 | 0 | 68 |
| Operating Income | | 153 | 144 | 133 |
| Interest Expense | | 44 | 40 | 38 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 3 | -47 | -14 |
| Net Income Before Taxes | | 131 | 151 | 102 |
| Income Taxes | | 15 | 22 | 7 |
| Consolidated Net Income | | 115 | 129 | 95 |
| Net Income From Continuing Operations | | 116 | 129 | 95 |
| Net Income | | 115 | 129 | 95 |
| EPS (Recurring) | | 3.97 | 4.47 | 3.32 |
| EPS (Basic, Before Extraordinaries) | | 3.97 | 4.47 | 3.32 |
| EPS (Diluted) | | 3.84 | 4.32 | 3.21 |
| EBITDA | | 235 | 261 | 215 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.03 | 8.48 | — |
| Price To Sales Ratio | | 0.80 | 0.71 | — |
| Gross Margin | | 43.00 | 21.33 | 28.13 |
| Operating Margin | | 10.01 | 9.66 | 9.40 |
| Net Margin | | 7.53 | 8.65 | 6.71 |
| Shares Outstanding | | 29 | 29 | 29 |
| Market Capitalization | | 1,228 | 1,062 | — |
| Operating Lease Expense | | — | — | — |
