| Total Revenue | | 396 | 392 | 371 | |
| Cost of Goods Sold Incl. D&A | | 80 | 82 | 88 |
| Gross Profit | | 317 | 310 | 283 |
| Selling, General and Administrative Excl. Other | | 90 | 85 | 83 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 62 | 62 | 56 |
| Operating Income | | 165 | 163 | 145 |
| Interest Expense | | 82 | 85 | 86 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 164 | 161 | 145 |
| Income Taxes | | 33 | 31 | 27 |
| Consolidated Net Income | | 132 | 130 | 117 |
| Net Income From Continuing Operations | | 132 | 130 | 117 |
| Net Income | | 132 | 130 | 117 |
| EPS (Recurring) | | 9.08 | 8.94 | 7.91 |
| EPS (Basic, Before Extraordinaries) | | 9.08 | 8.94 | 7.91 |
| EPS (Diluted) | | 9.08 | 8.94 | 7.89 |
| EBITDA | | 174 | 171 | 158 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.00 | 13.33 | — |
| Price To Sales Ratio | | 4.49 | 4.26 | — |
| Gross Margin | | 80.05 | 79.08 | 76.28 |
| Operating Margin | | 41.67 | 41.58 | 39.08 |
| Net Margin | | 33.33 | 33.16 | 31.54 |
| Shares Outstanding | | 14 | 14 | 15 |
| Market Capitalization | | 1,780 | 1,669 | — |
| Operating Lease Expense | | — | — | — |
