| Total Revenue | | 4,258 | 4,150 | 3,794 | |
| Cost of Goods Sold Incl. D&A | | 3,223 | 3,145 | 2,880 |
| Gross Profit | | 1,035 | 1,004 | 914 |
| Selling, General and Administrative Excl. Other | | 871 | 850 | 785 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 1 | 1 |
| Operating Income | | 163 | 153 | 128 |
| Interest Expense | | 42 | 42 | 49 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 8 | 8 | 0 |
| Net Income Before Taxes | | 114 | 104 | 80 |
| Income Taxes | | 33 | 31 | 24 |
| Consolidated Net Income | | 79 | 72 | 55 |
| Net Income From Continuing Operations | | 79 | 72 | 55 |
| Net Income | | 79 | 72 | 55 |
| EPS (Recurring) | | 2.06 | 1.87 | 1.46 |
| EPS (Basic, Before Extraordinaries) | | 2.06 | 1.87 | 1.46 |
| EPS (Diluted) | | 1.83 | 1.68 | 1.32 |
| EBITDA | | 411 | 223 | 193 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 52.13 | 37.82 | — |
| Price To Sales Ratio | | 0.87 | 0.60 | — |
| Gross Margin | | 24.31 | 24.19 | 24.09 |
| Operating Margin | | 3.83 | 3.69 | 3.37 |
| Net Margin | | 1.86 | 1.73 | 1.45 |
| Shares Outstanding | | 39 | 39 | 38 |
| Market Capitalization | | 3,721 | 2,478 | — |
| Operating Lease Expense | | — | — | — |
