| Total Revenue | | 952 | 932 | 845 | |
| Cost of Goods Sold Incl. D&A | | 511 | 469 | 406 |
| Gross Profit | | 441 | 463 | 439 |
| Selling, General and Administrative Excl. Other | | 166 | 154 | 146 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 93 | 122 | 127 |
| Operating Income | | 182 | 186 | 166 |
| Interest Expense | | 69 | 68 | 75 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -34 | -36 | -29 |
| Net Income Before Taxes | | 146 | 154 | 120 |
| Income Taxes | | 10 | 10 | 5 |
| Consolidated Net Income | | 133 | 142 | 113 |
| Net Income From Continuing Operations | | 136 | 145 | 115 |
| Net Income | | 133 | 142 | 113 |
| EPS (Recurring) | | 2.08 | 2.22 | 1.75 |
| EPS (Basic, Before Extraordinaries) | | 2.08 | 2.22 | 1.75 |
| EPS (Diluted) | | 2.07 | 2.20 | 1.73 |
| EBITDA | | 349 | 345 | 322 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.43 | 13.22 | — |
| Price To Sales Ratio | | 1.68 | 2.00 | — |
| Gross Margin | | 46.32 | 49.68 | 51.95 |
| Operating Margin | | 19.12 | 19.96 | 19.64 |
| Net Margin | | 13.97 | 15.24 | 13.37 |
| Shares Outstanding | | 62 | 64 | 64 |
| Market Capitalization | | 1,595 | 1,862 | — |
| Operating Lease Expense | | — | — | — |