| Total Revenue | | 1,325 | 1,308 | 1,159 | |
| Cost of Goods Sold Incl. D&A | | 749 | 756 | 719 |
| Gross Profit | | 575 | 552 | 441 |
| Selling, General and Administrative Excl. Other | | 145 | 137 | 152 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 39 |
| Operating Income | | 430 | 415 | 249 |
| Interest Expense | | 200 | 198 | 197 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 138 | 103 | -24 |
| Net Income Before Taxes | | 93 | 113 | 76 |
| Income Taxes | | 24 | 32 | 26 |
| Consolidated Net Income | | 68 | 81 | 50 |
| Net Income From Continuing Operations | | 69 | 82 | 50 |
| Net Income | | 68 | 81 | 50 |
| EPS (Recurring) | | 0.78 | 0.92 | 0.60 |
| EPS (Basic, Before Extraordinaries) | | 0.78 | 0.92 | 0.60 |
| EPS (Diluted) | | 0.76 | 0.89 | 0.56 |
| EBITDA | | 566 | 591 | 533 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 91.03 | 42.02 | — |
| Price To Sales Ratio | | 4.49 | 2.46 | — |
| Gross Margin | | 43.40 | 42.20 | 38.05 |
| Operating Margin | | 32.45 | 31.73 | 21.48 |
| Net Margin | | 5.13 | 6.19 | 4.31 |
| Shares Outstanding | | 86 | 86 | 83 |
| Market Capitalization | | 5,949 | 3,216 | — |
| Operating Lease Expense | | — | — | — |
