| Total Revenue | | 2,062 | 2,016 | 1,802 | |
| Cost of Goods Sold Incl. D&A | | 1,407 | 1,380 | 1,246 |
| Gross Profit | | 655 | 636 | 556 |
| Selling, General and Administrative Excl. Other | | 475 | 459 | 411 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1 | 0 | 0 |
| Operating Income | | 179 | 177 | 145 |
| Interest Expense | | 62 | 61 | 64 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -2 | -3 | -4 |
| Net Income Before Taxes | | 119 | 119 | 85 |
| Income Taxes | | 31 | 31 | 14 |
| Consolidated Net Income | | 89 | 89 | 70 |
| Net Income From Continuing Operations | | 89 | 89 | 70 |
| Net Income | | 89 | 89 | 70 |
| EPS (Recurring) | | 5.62 | 5.65 | 4.44 |
| EPS (Basic, Before Extraordinaries) | | 5.62 | 5.65 | 4.44 |
| EPS (Diluted) | | 5.33 | 5.36 | 4.22 |
| EBITDA | | 223 | 219 | 182 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 32.59 | 20.48 | — |
| Price To Sales Ratio | | 1.35 | 0.87 | — |
| Gross Margin | | 31.77 | 31.55 | 30.85 |
| Operating Margin | | 8.68 | 8.78 | 8.05 |
| Net Margin | | 4.32 | 4.41 | 3.88 |
| Shares Outstanding | | 16 | 16 | 16 |
| Market Capitalization | | 2,779 | 1,757 | — |
| Operating Lease Expense | | — | — | — |
