| Total Revenue | | 1,276 | 1,234 | 1,132 | |
| Cost of Goods Sold Incl. D&A | | 640 | 477 | 629 |
| Gross Profit | | 637 | 757 | 504 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 107 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 437 | 544 | 265 |
| Operating Income | | 198 | 213 | 132 |
| Interest Expense | | 47 | 5 | 0 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 58 | 69 | 17 |
| Net Income Before Taxes | | 99 | 79 | 132 |
| Income Taxes | | 28 | 22 | 31 |
| Consolidated Net Income | | 71 | 57 | 108 |
| Net Income From Continuing Operations | | 72 | 57 | 101 |
| Net Income | | 71 | 57 | 108 |
| EPS (Recurring) | | 2.07 | 1.69 | 3.19 |
| EPS (Basic, Before Extraordinaries) | | 2.07 | 1.69 | 3.19 |
| EPS (Diluted) | | 2.02 | 1.64 | 3.19 |
| EBITDA | | 385 | 382 | 352 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 25.72 | 36.68 | — |
| Price To Sales Ratio | | 1.34 | 1.61 | — |
| Gross Margin | | 49.92 | 61.35 | 44.52 |
| Operating Margin | | 15.52 | 17.26 | 11.66 |
| Net Margin | | 5.56 | 4.62 | 9.54 |
| Shares Outstanding | | 33 | 33 | 33 |
| Market Capitalization | | 1,715 | 1,985 | — |
| Operating Lease Expense | | — | — | — |
