| Total Revenue | | 884 | 884 | 964 | |
| Cost of Goods Sold Incl. D&A | | 552 | 541 | 566 |
| Gross Profit | | 334 | 343 | 398 |
| Selling, General and Administrative Excl. Other | | 230 | 231 | 239 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -11 | 0 | 12 |
| Operating Income | | 114 | 112 | 147 |
| Interest Expense | | 37 | 37 | 50 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2 | -1 | -3 |
| Net Income Before Taxes | | 76 | 76 | 100 |
| Income Taxes | | 23 | 23 | 30 |
| Consolidated Net Income | | 54 | 54 | 70 |
| Net Income From Continuing Operations | | 54 | 54 | 70 |
| Net Income | | 54 | 54 | 70 |
| EPS (Recurring) | | 0.39 | 0.38 | 0.49 |
| EPS (Basic, Before Extraordinaries) | | 0.39 | 0.38 | 0.49 |
| EPS (Diluted) | | 0.39 | 0.37 | 0.49 |
| EBITDA | | 193 | 159 | 194 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.77 | 17.97 | — |
| Price To Sales Ratio | | 0.84 | 1.05 | — |
| Gross Margin | | 37.78 | 38.80 | 41.29 |
| Operating Margin | | 12.90 | 12.67 | 15.25 |
| Net Margin | | 6.11 | 6.11 | 7.26 |
| Shares Outstanding | | 139 | 139 | 144 |
| Market Capitalization | | 746 | 924 | — |
| Operating Lease Expense | | — | — | — |
