| Total Revenue | | 2,474 | 2,459 | 2,105 | |
| Cost of Goods Sold Incl. D&A | | 1,004 | 1,026 | 1,160 |
| Gross Profit | | 1,469 | 1,434 | 944 |
| Selling, General and Administrative Excl. Other | | 609 | 597 | 555 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 251 | 259 | 255 |
| Operating Income | | 610 | 578 | 134 |
| Interest Expense | | 952 | 972 | 1,075 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 610 | 578 | 134 |
| Income Taxes | | 117 | 103 | 11 |
| Consolidated Net Income | | 493 | 475 | 123 |
| Net Income From Continuing Operations | | 493 | 475 | 123 |
| Net Income | | 493 | 475 | 123 |
| EPS (Recurring) | | 2.90 | 2.81 | 0.73 |
| EPS (Basic, Before Extraordinaries) | | 2.90 | 2.81 | 0.73 |
| EPS (Diluted) | | 2.88 | 2.77 | 0.72 |
| EBITDA | | 717 | 680 | 237 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.14 | 9.30 | — |
| Price To Sales Ratio | | 1.95 | 1.73 | — |
| Gross Margin | | 59.38 | 58.32 | 44.85 |
| Operating Margin | | 24.66 | 23.51 | 6.37 |
| Net Margin | | 19.93 | 19.32 | 5.84 |
| Shares Outstanding | | 165 | 165 | 152 |
| Market Capitalization | | 4,818 | 4,250 | — |
| Operating Lease Expense | | — | — | — |