| Total Revenue | | 1,064 | 1,041 | 929 | |
| Cost of Goods Sold Incl. D&A | | 531 | 538 | 533 |
| Gross Profit | | 533 | 503 | 397 |
| Selling, General and Administrative Excl. Other | | 253 | 254 | 205 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 93 | 88 | 102 |
| Operating Income | | 188 | 161 | 89 |
| Interest Expense | | 462 | 460 | 436 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 188 | 161 | 89 |
| Income Taxes | | 64 | 57 | 12 |
| Consolidated Net Income | | 124 | 104 | 77 |
| Net Income From Continuing Operations | | 123 | 104 | 77 |
| Net Income | | 124 | 104 | 77 |
| EPS (Recurring) | | 2.64 | 2.24 | 1.72 |
| EPS (Basic, Before Extraordinaries) | | 2.64 | 2.24 | 1.72 |
| EPS (Diluted) | | 2.61 | 2.22 | 1.69 |
| EBITDA | | 212 | 185 | 113 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.66 | 15.47 | — |
| Price To Sales Ratio | | 1.65 | 1.52 | — |
| Gross Margin | | 50.09 | 48.32 | 42.73 |
| Operating Margin | | 17.67 | 15.47 | 9.58 |
| Net Margin | | 11.65 | 9.99 | 8.29 |
| Shares Outstanding | | 46 | 46 | 45 |
| Market Capitalization | | 1,760 | 1,580 | — |
| Operating Lease Expense | | — | — | — |
