| Total Revenue | | 2,522 | 2,433 | 2,025 | |
| Cost of Goods Sold Incl. D&A | | 1,699 | 1,628 | 1,389 |
| Gross Profit | | 824 | 805 | 636 |
| Selling, General and Administrative Excl. Other | | 525 | 527 | 470 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 9 | 13 | 26 |
| Operating Income | | 289 | 265 | 140 |
| Interest Expense | | 133 | 140 | 157 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 15 | 15 | -16 |
| Net Income Before Taxes | | 141 | 107 | 5 |
| Income Taxes | | -121 | -118 | 16 |
| Consolidated Net Income | | 262 | 225 | -11 |
| Net Income From Continuing Operations | | 262 | 225 | -11 |
| Net Income | | 262 | 225 | -11 |
| EPS (Recurring) | | 1.27 | 1.10 | -0.06 |
| EPS (Basic, Before Extraordinaries) | | 1.27 | 1.10 | -0.06 |
| EPS (Diluted) | | 1.21 | 1.05 | -0.06 |
| EBITDA | | 300 | 275 | 187 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.44 | 7.70 | — |
| Price To Sales Ratio | | 0.66 | 0.68 | — |
| Gross Margin | | 32.67 | 33.09 | 31.41 |
| Operating Margin | | 11.46 | 10.89 | 6.91 |
| Net Margin | | 10.39 | 9.25 | -0.54 |
| Shares Outstanding | | 215 | 204 | 193 |
| Market Capitalization | | 1,675 | 1,648 | — |
| Operating Lease Expense | | — | — | — |
