| Total Revenue | | 1,068 | 1,062 | 1,030 | |
| Cost of Goods Sold Incl. D&A | | 343 | 362 | 408 |
| Gross Profit | | 726 | 700 | 621 |
| Selling, General and Administrative Excl. Other | | 280 | 273 | 256 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 165 | 165 | 167 |
| Operating Income | | 281 | 262 | 198 |
| Interest Expense | | 333 | 350 | 397 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 281 | 262 | 198 |
| Income Taxes | | 61 | 56 | 48 |
| Consolidated Net Income | | 219 | 206 | 150 |
| Net Income From Continuing Operations | | 219 | 206 | 150 |
| Net Income | | 219 | 206 | 150 |
| EPS (Recurring) | | 5.00 | 4.66 | 3.48 |
| EPS (Basic, Before Extraordinaries) | | 5.00 | 4.66 | 3.48 |
| EPS (Diluted) | | 4.95 | 4.62 | 3.46 |
| EBITDA | | 310 | 292 | 229 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.73 | 14.80 | — |
| Price To Sales Ratio | | 2.92 | 2.58 | — |
| Gross Margin | | 67.98 | 65.91 | 60.29 |
| Operating Margin | | 26.31 | 24.67 | 19.22 |
| Net Margin | | 20.51 | 19.40 | 14.56 |
| Shares Outstanding | | 40 | 40 | 39 |
| Market Capitalization | | 3,114 | 2,735 | — |
| Operating Lease Expense | | — | — | — |
