| Total Revenue | | 1,380 | 1,385 | 1,391 | |
| Cost of Goods Sold Incl. D&A | | 611 | 622 | 698 |
| Gross Profit | | 769 | 762 | 692 |
| Selling, General and Administrative Excl. Other | | 202 | 193 | 188 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 136 | 162 | 187 |
| Operating Income | | 431 | 407 | 318 |
| Interest Expense | | 554 | 567 | 661 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 413 | 390 | 318 |
| Income Taxes | | 81 | 75 | 32 |
| Consolidated Net Income | | 333 | 315 | 286 |
| Net Income From Continuing Operations | | 333 | 315 | 286 |
| Net Income | | 333 | 315 | 286 |
| EPS (Recurring) | | 4.88 | 4.57 | 3.97 |
| EPS (Basic, Before Extraordinaries) | | 4.88 | 4.57 | 3.97 |
| EPS (Diluted) | | 4.85 | 4.54 | 3.95 |
| EBITDA | | 454 | 431 | 334 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.18 | 10.66 | — |
| Price To Sales Ratio | | 2.87 | 2.38 | — |
| Gross Margin | | 55.72 | 55.02 | 49.75 |
| Operating Margin | | 31.23 | 29.39 | 22.86 |
| Net Margin | | 24.13 | 22.74 | 20.56 |
| Shares Outstanding | | 67 | 68 | 72 |
| Market Capitalization | | 3,959 | 3,291 | — |
| Operating Lease Expense | | — | — | — |
