| Total Revenue | | 3,426 | 3,440 | 3,181 | |
| Cost of Goods Sold Incl. D&A | | 1,934 | 1,924 | 1,766 |
| Gross Profit | | 1,491 | 1,516 | 1,415 |
| Selling, General and Administrative Excl. Other | | 1,123 | 1,128 | 1,047 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | 0 |
| Operating Income | | 370 | 387 | 368 |
| Interest Expense | | 223 | 225 | 235 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2 | -5 | 45 |
| Net Income Before Taxes | | 144 | 167 | 77 |
| Income Taxes | | 40 | 42 | 5 |
| Consolidated Net Income | | 103 | 125 | 72 |
| Net Income From Continuing Operations | | 104 | 125 | 72 |
| Net Income | | 103 | 125 | 72 |
| EPS (Recurring) | | 5.49 | 6.65 | 3.92 |
| EPS (Basic, Before Extraordinaries) | | 5.49 | 6.65 | 3.92 |
| EPS (Diluted) | | 5.18 | 6.31 | 3.62 |
| EBITDA | | 519 | 541 | 453 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 28.59 | 31.51 | — |
| Price To Sales Ratio | | 0.82 | 1.10 | — |
| Gross Margin | | 43.52 | 44.07 | 44.48 |
| Operating Margin | | 10.80 | 11.25 | 11.57 |
| Net Margin | | 3.01 | 3.63 | 2.26 |
| Shares Outstanding | | 19 | 19 | 18 |
| Market Capitalization | | 2,814 | 3,778 | — |
| Operating Lease Expense | | — | — | — |
