| Total Revenue | | 1,124 | 1,044 | 663 | |
| Cost of Goods Sold Incl. D&A | | 343 | 377 | 210 |
| Gross Profit | | 780 | 667 | 453 |
| Selling, General and Administrative Excl. Other | | 321 | 327 | 181 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 177 | 153 | 119 |
| Operating Income | | 283 | 187 | 153 |
| Interest Expense | | 333 | 324 | 201 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 283 | 187 | 153 |
| Income Taxes | | 68 | 51 | 40 |
| Consolidated Net Income | | 215 | 135 | 114 |
| Net Income From Continuing Operations | | 215 | 135 | 114 |
| Net Income | | 215 | 135 | 114 |
| EPS (Recurring) | | 2.56 | 1.49 | 2.01 |
| EPS (Basic, Before Extraordinaries) | | 2.56 | 1.49 | 2.01 |
| EPS (Diluted) | | 2.65 | 1.47 | 1.98 |
| EBITDA | | 318 | 205 | 174 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.65 | 16.18 | — |
| Price To Sales Ratio | | 2.24 | 2.03 | — |
| Gross Margin | | 69.40 | 63.89 | 68.33 |
| Operating Margin | | 25.18 | 17.91 | 23.08 |
| Net Margin | | 19.13 | 12.93 | 17.19 |
| Shares Outstanding | | 89 | 89 | 57 |
| Market Capitalization | | 2,512 | 2,117 | — |
| Operating Lease Expense | | — | — | — |
