| Total Revenue | | 1,508 | 1,376 | 1,388 | |
| Cost of Goods Sold Incl. D&A | | 699 | 707 | 747 |
| Gross Profit | | 809 | 669 | 641 |
| Selling, General and Administrative Excl. Other | | 248 | 205 | 188 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 193 | 176 | 229 |
| Operating Income | | 366 | 288 | 224 |
| Interest Expense | | 607 | 609 | 673 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 366 | 288 | 224 |
| Income Taxes | | 87 | 64 | 43 |
| Consolidated Net Income | | 281 | 224 | 181 |
| Net Income From Continuing Operations | | 281 | 224 | 181 |
| Net Income | | 281 | 224 | 181 |
| EPS (Recurring) | | 8.14 | 6.46 | 5.28 |
| EPS (Basic, Before Extraordinaries) | | 8.14 | 6.46 | 5.28 |
| EPS (Diluted) | | 7.88 | 6.26 | 5.09 |
| EBITDA | | 394 | 288 | 258 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 2.76 | 3.55 | — |
| Price To Sales Ratio | | 0.49 | 0.52 | — |
| Gross Margin | | 53.65 | 48.62 | 46.18 |
| Operating Margin | | 24.27 | 20.93 | 16.14 |
| Net Margin | | 18.63 | 16.28 | 13.04 |
| Shares Outstanding | | 34 | 32 | 32 |
| Market Capitalization | | 740 | 711 | — |
| Operating Lease Expense | | — | — | — |
