| Total Revenue | | 2,151 | 2,152 | 1,821 | |
| Cost of Goods Sold Incl. D&A | | 1,535 | 1,536 | 1,356 |
| Gross Profit | | 616 | 616 | 465 |
| Selling, General and Administrative Excl. Other | | 392 | 394 | 378 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 64 | 61 | 80 |
| Operating Income | | 159 | 161 | 7 |
| Interest Expense | | 73 | 73 | 71 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 12 | 16 | -4 |
| Net Income Before Taxes | | 71 | 72 | -60 |
| Income Taxes | | 20 | 20 | -40 |
| Consolidated Net Income | | 50 | 52 | -20 |
| Net Income From Continuing Operations | | 52 | 52 | -20 |
| Net Income | | 50 | 52 | -20 |
| EPS (Recurring) | | 0.53 | 0.53 | -0.21 |
| EPS (Basic, Before Extraordinaries) | | 0.53 | 0.53 | -0.21 |
| EPS (Diluted) | | 0.53 | 0.53 | -0.21 |
| EBITDA | | 258 | 263 | 121 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 52.89 | 53.38 | — |
| Price To Sales Ratio | | 1.26 | 1.28 | — |
| Gross Margin | | 28.64 | 28.62 | 25.54 |
| Operating Margin | | 7.39 | 7.48 | 0.38 |
| Net Margin | | 2.32 | 2.42 | -1.10 |
| Shares Outstanding | | 97 | 98 | 98 |
| Market Capitalization | | 2,719 | 2,764 | — |
| Operating Lease Expense | | — | — | — |
