| Total Revenue | | 4,718 | 4,480 | 4,322 | |
| Cost of Goods Sold Incl. D&A | | 4,318 | 4,107 | 3,979 |
| Gross Profit | | 402 | 373 | 343 |
| Selling, General and Administrative Excl. Other | | 198 | 179 | 184 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 204 | 194 | 159 |
| Interest Expense | | 82 | 85 | 109 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 9 | 8 | 11 |
| Net Income Before Taxes | | 115 | 101 | 39 |
| Income Taxes | | 26 | 23 | 4 |
| Consolidated Net Income | | 89 | 78 | 35 |
| Net Income From Continuing Operations | | 89 | 78 | 35 |
| Net Income | | 89 | 78 | 35 |
| EPS (Recurring) | | 2.82 | 2.47 | 1.10 |
| EPS (Basic, Before Extraordinaries) | | 2.82 | 2.47 | 1.10 |
| EPS (Diluted) | | 2.79 | 2.45 | 1.08 |
| EBITDA | | 309 | 298 | 263 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 30.66 | 22.27 | — |
| Price To Sales Ratio | | 0.56 | 0.39 | — |
| Gross Margin | | 8.52 | 8.33 | 7.94 |
| Operating Margin | | 4.32 | 4.33 | 3.68 |
| Net Margin | | 1.89 | 1.74 | 0.81 |
| Shares Outstanding | | 31 | 32 | 31 |
| Market Capitalization | | 2,652 | 1,746 | — |
| Operating Lease Expense | | — | — | — |
