| Total Revenue | | 2,197 | 1,726 | 1,346 | |
| Cost of Goods Sold Incl. D&A | | 813 | 808 | 579 |
| Gross Profit | | 1,384 | 918 | 767 |
| Selling, General and Administrative Excl. Other | | 705 | 451 | 304 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 246 | 130 | 204 |
| Operating Income | | 432 | 337 | 260 |
| Interest Expense | | 704 | 667 | 529 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 430 | 337 | 260 |
| Income Taxes | | 84 | 63 | 51 |
| Consolidated Net Income | | 346 | 274 | 209 |
| Net Income From Continuing Operations | | 346 | 274 | 209 |
| Net Income | | 346 | 274 | 209 |
| EPS (Recurring) | | 2.80 | 2.03 | 2.29 |
| EPS (Basic, Before Extraordinaries) | | 2.80 | 2.03 | 2.29 |
| EPS (Diluted) | | 2.79 | 2.03 | 2.24 |
| EBITDA | | 492 | 355 | 295 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.04 | 17.39 | — |
| Price To Sales Ratio | | 2.53 | 2.64 | — |
| Gross Margin | | 62.99 | 53.19 | 56.98 |
| Operating Margin | | 19.66 | 19.52 | 19.32 |
| Net Margin | | 15.75 | 15.87 | 15.53 |
| Shares Outstanding | | 142 | 129 | 86 |
| Market Capitalization | | 5,561 | 4,554 | — |
| Operating Lease Expense | | — | — | — |