| Total Revenue | | 1,501 | 1,415 | 1,361 | |
| Cost of Goods Sold Incl. D&A | | 677 | 685 | 747 |
| Gross Profit | | 821 | 730 | 614 |
| Selling, General and Administrative Excl. Other | | 225 | 224 | 222 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 208 | 195 | 168 |
| Operating Income | | 389 | 311 | 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 | 6.40 | 5.28 |
| EPS (Basic, Before Extraordinaries) | | 8.14 | 6.40 | 5.28 |
| EPS (Diluted) | | 7.88 | 6.20 | 5.09 |
| EBITDA | | 429 | 352 | 258 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.62 | 11.79 | — |
| Price To Sales Ratio | | 1.72 | 1.76 | — |
| Gross Margin | | 54.70 | 51.59 | 45.11 |
| Operating Margin | | 25.92 | 21.98 | 16.46 |
| Net Margin | | 18.72 | 15.83 | 13.30 |
| Shares Outstanding | | 34 | 34 | 32 |
| Market Capitalization | | 2,577 | 2,486 | — |
| Operating Lease Expense | | — | — | — |
