| Total Revenue | | 2,002 | 1,935 | 1,789 | |
| Cost of Goods Sold Incl. D&A | | 1,164 | 1,133 | 1,080 |
| Gross Profit | | 839 | 801 | 709 |
| Selling, General and Administrative Excl. Other | | 498 | 479 | 409 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 118 |
| Operating Income | | 342 | 322 | 182 |
| Interest Expense | | 131 | 128 | 22 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 5 | 2 | 3 |
| Net Income Before Taxes | | 205 | 192 | 158 |
| Income Taxes | | 14 | 15 | 48 |
| Consolidated Net Income | | 190 | 178 | 110 |
| Net Income From Continuing Operations | | 190 | 178 | 110 |
| Net Income | | 190 | 178 | 110 |
| EPS (Recurring) | | 1.84 | -0.96 | 0.46 |
| EPS (Basic, Before Extraordinaries) | | 1.84 | -0.96 | 0.46 |
| EPS (Diluted) | | 1.80 | -0.96 | 0.45 |
| EBITDA | | 428 | 412 | 275 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.15 | — | — |
| Price To Sales Ratio | | 2.03 | 1.65 | — |
| Gross Margin | | 41.91 | 41.40 | 39.63 |
| Operating Margin | | 17.08 | 16.64 | 10.17 |
| Net Margin | | 9.49 | 9.20 | 6.15 |
| Shares Outstanding | | 107 | 107 | 108 |
| Market Capitalization | | 4,073 | 3,186 | — |
| Operating Lease Expense | | — | — | — |
