| Total Revenue | | 2,347 | 2,520 | 2,624 | |
| Cost of Goods Sold Incl. D&A | | 1,346 | 1,462 | 1,604 |
| Gross Profit | | 1,000 | 1,058 | 1,020 |
| Selling, General and Administrative Excl. Other | | 559 | 608 | 580 |
| Research and Development | | 0 | 20 | 19 |
| Other Operating Expense | | 246 | 224 | 23 |
| Operating Income | | 195 | 206 | 398 |
| Interest Expense | | 91 | 96 | 104 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -17 | -2 |
| Net Income Before Taxes | | 107 | 127 | 297 |
| Income Taxes | | 72 | 76 | 87 |
| Consolidated Net Income | | 30 | 51 | 210 |
| Net Income From Continuing Operations | | 35 | 51 | 210 |
| Net Income | | 30 | 51 | 210 |
| EPS (Recurring) | | 0.71 | 1.13 | 4.41 |
| EPS (Basic, Before Extraordinaries) | | 0.71 | 1.13 | 4.41 |
| EPS (Diluted) | | 0.72 | 1.09 | 4.23 |
| EBITDA | | 256 | 286 | 461 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 126.57 | 69.86 | — |
| Price To Sales Ratio | | 1.75 | 1.36 | — |
| Gross Margin | | 42.61 | 41.98 | 38.87 |
| Operating Margin | | 8.31 | 8.17 | 15.17 |
| Net Margin | | 1.28 | 2.02 | 8.00 |
| Shares Outstanding | | 45 | 45 | 48 |
| Market Capitalization | | 4,101 | 3,427 | — |
| Operating Lease Expense | | — | — | — |
