| Total Revenue | | 2,332 | 2,317 | 1,996 | |
| Cost of Goods Sold Incl. D&A | | 1,659 | 1,546 | 1,289 |
| Gross Profit | | 673 | 770 | 707 |
| Selling, General and Administrative Excl. Other | | 396 | 396 | 285 |
| Research and Development | | 0 | 16 | 0 |
| Other Operating Expense | | 8 | 1 | 35 |
| Operating Income | | 269 | 357 | 388 |
| Interest Expense | | 77 | 68 | 58 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -22 | 0 | 0 |
| Net Income Before Taxes | | 214 | 289 | 329 |
| Income Taxes | | 56 | 73 | 83 |
| Consolidated Net Income | | 159 | 216 | 247 |
| Net Income From Continuing Operations | | 159 | 216 | 247 |
| Net Income | | 159 | 216 | 247 |
| EPS (Recurring) | | 1.31 | 1.70 | 1.89 |
| EPS (Basic, Before Extraordinaries) | | 1.31 | 1.70 | 1.89 |
| EPS (Diluted) | | 1.29 | 1.68 | 1.86 |
| EBITDA | | 310 | 376 | 424 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.33 | 21.64 | — |
| Price To Sales Ratio | | 0.48 | 1.99 | — |
| Gross Margin | | 28.86 | 33.23 | 35.42 |
| Operating Margin | | 11.54 | 15.41 | 19.44 |
| Net Margin | | 6.82 | 9.32 | 12.37 |
| Shares Outstanding | | 118 | 127 | 130 |
| Market Capitalization | | 1,116 | 4,616 | — |
| Operating Lease Expense | | — | — | — |
