| Total Revenue | | 2,187 | 2,166 | 1,971 | |
| Cost of Goods Sold Incl. D&A | | 1,345 | 1,341 | 1,161 |
| Gross Profit | | 842 | 825 | 810 |
| Selling, General and Administrative Excl. Other | | 280 | 274 | 247 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 116 | 110 | 101 |
| Operating Income | | 446 | 441 | 462 |
| Interest Expense | | 337 | 335 | 228 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -67 | -74 | -44 |
| Net Income Before Taxes | | 174 | 180 | 280 |
| Income Taxes | | 9 | 10 | 22 |
| Consolidated Net Income | | 147 | 151 | 243 |
| Net Income From Continuing Operations | | 165 | 170 | 259 |
| Net Income | | 147 | 151 | 243 |
| EPS (Recurring) | | 1.38 | 1.63 | 2.67 |
| EPS (Basic, Before Extraordinaries) | | 1.38 | 1.63 | 2.67 |
| EPS (Diluted) | | 1.38 | 1.62 | 2.67 |
| EBITDA | | 949 | 941 | 929 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 41.35 | 36.35 | — |
| Price To Sales Ratio | | 2.43 | 2.53 | — |
| Gross Margin | | 38.50 | 38.09 | 41.10 |
| Operating Margin | | 20.39 | 20.36 | 23.44 |
| Net Margin | | 6.72 | 6.97 | 12.33 |
| Shares Outstanding | | 93 | 93 | 91 |
| Market Capitalization | | 5,307 | 5,476 | — |
| Operating Lease Expense | | — | — | — |
