| Total Revenue | | 1,164 | 990 | 880 | |
| Cost of Goods Sold Incl. D&A | | 844 | 717 | 607 |
| Gross Profit | | 320 | 273 | 273 |
| Selling, General and Administrative Excl. Other | | 109 | 98 | 98 |
| Research and Development | | 4 | 6 | 7 |
| Other Operating Expense | | 29 | -14 | -5 |
| Operating Income | | 178 | 183 | 172 |
| Interest Expense | | 153 | 142 | 134 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -80 | -66 | -77 |
| Net Income Before Taxes | | 107 | 107 | 115 |
| Income Taxes | | -23 | -20 | -16 |
| Consolidated Net Income | | 127 | 124 | 124 |
| Net Income From Continuing Operations | | 131 | 127 | 131 |
| Net Income | | 127 | 124 | 124 |
| EPS (Recurring) | | 2.10 | 2.04 | 2.05 |
| EPS (Basic, Before Extraordinaries) | | 2.10 | 2.04 | 2.05 |
| EPS (Diluted) | | 2.06 | 2.02 | 2.04 |
| EBITDA | | 556 | 536 | 512 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 61.98 | 54.69 | — |
| Price To Sales Ratio | | 6.69 | 6.81 | — |
| Gross Margin | | 27.49 | 27.58 | 31.02 |
| Operating Margin | | 15.29 | 18.48 | 19.55 |
| Net Margin | | 10.91 | 12.53 | 14.09 |
| Shares Outstanding | | 61 | 61 | 60 |
| Market Capitalization | | 7,788 | 6,739 | — |
| Operating Lease Expense | | — | — | — |
