| Total Revenue | | 1,718 | 1,709 | 1,508 | |
| Cost of Goods Sold Incl. D&A | | 1,079 | 1,067 | 1,001 |
| Gross Profit | | 640 | 642 | 507 |
| Selling, General and Administrative Excl. Other | | 322 | 325 | 201 |
| Research and Development | | 0 | 0 | 23 |
| Other Operating Expense | | 0 | 0 | -8 |
| Operating Income | | 316 | 317 | 291 |
| Interest Expense | | 88 | 151 | 143 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 49 | 29 | 25 |
| Net Income Before Taxes | | 179 | 138 | 123 |
| Income Taxes | | 43 | 36 | 25 |
| Consolidated Net Income | | 135 | 102 | 98 |
| Net Income From Continuing Operations | | 135 | 102 | 98 |
| Net Income | | 135 | 102 | 98 |
| EPS (Recurring) | | 0.70 | 0.52 | 0.53 |
| EPS (Basic, Before Extraordinaries) | | 0.70 | 0.52 | 0.53 |
| EPS (Diluted) | | 0.69 | 0.52 | 0.53 |
| EBITDA | | 361 | 382 | 356 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 38.97 | 39.13 | — |
| Price To Sales Ratio | | 3.10 | 2.36 | — |
| Gross Margin | | 37.25 | 37.57 | 33.62 |
| Operating Margin | | 18.39 | 18.55 | 19.30 |
| Net Margin | | 7.86 | 5.97 | 6.50 |
| Shares Outstanding | | 198 | 198 | 186 |
| Market Capitalization | | 5,324 | 4,029 | — |
| Operating Lease Expense | | — | — | — |
