| Total Revenue | | 750 | 718 | 617 | |
| Cost of Goods Sold Incl. D&A | | 93 | 88 | 75 |
| Gross Profit | | 657 | 630 | 542 |
| Selling, General and Administrative Excl. Other | | 44 | 44 | 37 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 253 | 246 | 203 |
| Operating Income | | 360 | 340 | 302 |
| Interest Expense | | 139 | 135 | 109 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 26 | -1 | -1 |
| Net Income Before Taxes | | 258 | 207 | 194 |
| Income Taxes | | 0 | 2 | 4 |
| Consolidated Net Income | | 219 | 204 | 189 |
| Net Income From Continuing Operations | | 256 | 205 | 190 |
| Net Income | | 219 | 204 | 189 |
| EPS (Recurring) | | 1.86 | 1.77 | 1.79 |
| EPS (Basic, Before Extraordinaries) | | 1.86 | 1.77 | 1.79 |
| EPS (Diluted) | | 1.86 | 1.77 | 1.78 |
| EBITDA | | 613 | 617 | 543 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 39.38 | 40.69 | — |
| Price To Sales Ratio | | 11.72 | 11.14 | — |
| Gross Margin | | 87.60 | 87.74 | 87.84 |
| Operating Margin | | 48.00 | 47.35 | 48.95 |
| Net Margin | | 29.20 | 28.41 | 30.63 |
| Shares Outstanding | | 120 | 111 | 101 |
| Market Capitalization | | 8,790 | 7,995 | — |
| Operating Lease Expense | | — | — | — |
