| Total Revenue | | 2,195 | 2,177 | 2,246 | |
| Cost of Goods Sold Incl. D&A | | 1,612 | 1,592 | 1,456 |
| Gross Profit | | 580 | 585 | 790 |
| Selling, General and Administrative Excl. Other | | 180 | 253 | 255 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 82 | 0 | 164 |
| Operating Income | | 320 | 332 | 371 |
| Interest Expense | | 130 | 126 | 124 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -15 | -21 | -25 |
| Net Income Before Taxes | | 206 | 227 | 272 |
| Income Taxes | | 58 | 62 | 78 |
| Consolidated Net Income | | 148 | 165 | 194 |
| Net Income From Continuing Operations | | 148 | 165 | 194 |
| Net Income | | 148 | 165 | 194 |
| EPS (Recurring) | | 0.78 | 0.85 | 0.95 |
| EPS (Basic, Before Extraordinaries) | | 0.78 | 0.85 | 0.95 |
| EPS (Diluted) | | 0.78 | 0.85 | 0.95 |
| EBITDA | | 511 | 525 | 554 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.72 | 9.82 | — |
| Price To Sales Ratio | | 0.59 | 0.74 | — |
| Gross Margin | | 26.42 | 26.87 | 35.17 |
| Operating Margin | | 14.58 | 15.25 | 16.52 |
| Net Margin | | 6.74 | 7.58 | 8.64 |
| Shares Outstanding | | 190 | 194 | 204 |
| Market Capitalization | | 1,292 | 1,620 | — |
| Operating Lease Expense | | — | — | — |
