| Total Revenue | | 634 | 629 | 621 | |
| Cost of Goods Sold Incl. D&A | | 204 | 213 | 245 |
| Gross Profit | | 430 | 416 | 376 |
| Selling, General and Administrative Excl. Other | | 99 | 133 | 145 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 135 | 100 | 70 |
| Operating Income | | 196 | 183 | 161 |
| Interest Expense | | 183 | 187 | 218 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 186 | 173 | 161 |
| Income Taxes | | 46 | 43 | 40 |
| Consolidated Net Income | | 140 | 130 | 121 |
| Net Income From Continuing Operations | | 140 | 130 | 121 |
| Net Income | | 140 | 130 | 121 |
| EPS (Recurring) | | 3.09 | 2.90 | 2.78 |
| EPS (Basic, Before Extraordinaries) | | 3.09 | 2.90 | 2.78 |
| EPS (Diluted) | | 3.08 | 2.89 | 2.75 |
| EBITDA | | 200 | 188 | 166 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.41 | 10.09 | — |
| Price To Sales Ratio | | 2.49 | 2.09 | — |
| Gross Margin | | 67.82 | 66.14 | 60.55 |
| Operating Margin | | 30.91 | 29.09 | 25.93 |
| Net Margin | | 22.08 | 20.67 | 19.48 |
| Shares Outstanding | | 45 | 45 | 43 |
| Market Capitalization | | 1,582 | 1,312 | — |
| Operating Lease Expense | | — | — | — |
