| Total Revenue | | 814 | 792 | 759 | |
| Cost of Goods Sold Incl. D&A | | 480 | 473 | 454 |
| Gross Profit | | 335 | 319 | 305 |
| Selling, General and Administrative Excl. Other | | 137 | 138 | 142 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 79 | 66 | 62 |
| Operating Income | | 117 | 115 | 100 |
| Interest Expense | | 478 | 470 | 456 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 117 | 115 | 100 |
| Income Taxes | | 25 | 24 | 21 |
| Consolidated Net Income | | 93 | 91 | 80 |
| Net Income From Continuing Operations | | 93 | 91 | 80 |
| Net Income | | 93 | 91 | 80 |
| EPS (Recurring) | | 0.33 | 0.32 | 0.28 |
| EPS (Basic, Before Extraordinaries) | | 0.33 | 0.32 | 0.28 |
| EPS (Diluted) | | 0.33 | 0.32 | 0.28 |
| EBITDA | | 143 | 138 | 119 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 49.76 | 41.19 | — |
| Price To Sales Ratio | | 5.63 | 4.64 | — |
| Gross Margin | | 41.15 | 40.28 | 40.18 |
| Operating Margin | | 14.37 | 14.52 | 13.18 |
| Net Margin | | 11.43 | 11.49 | 10.54 |
| Shares Outstanding | | 279 | 279 | 278 |
| Market Capitalization | | 4,581 | 3,677 | — |
| Operating Lease Expense | | — | — | — |
