| Total Revenue | | 928 | 878 | 767 | |
| Cost of Goods Sold Incl. D&A | | 369 | 361 | 321 |
| Gross Profit | | 557 | 517 | 446 |
| Selling, General and Administrative Excl. Other | | 268 | 246 | 191 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 126 | 132 | 108 |
| Operating Income | | 164 | 139 | 147 |
| Interest Expense | | 325 | 318 | 309 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 164 | 139 | 147 |
| Income Taxes | | 23 | 16 | 31 |
| Consolidated Net Income | | 141 | 123 | 116 |
| Net Income From Continuing Operations | | 141 | 123 | 116 |
| Net Income | | 141 | 123 | 116 |
| EPS (Recurring) | | 2.68 | 2.41 | 2.49 |
| EPS (Basic, Before Extraordinaries) | | 2.68 | 2.41 | 2.49 |
| EPS (Diluted) | | 2.66 | 2.40 | 2.48 |
| EBITDA | | 188 | 151 | 162 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.21 | 23.25 | — |
| Price To Sales Ratio | | 3.01 | 3.37 | — |
| Gross Margin | | 60.02 | 58.88 | 58.15 |
| Operating Margin | | 17.67 | 15.83 | 19.17 |
| Net Margin | | 15.19 | 14.01 | 15.12 |
| Shares Outstanding | | 52 | 53 | 47 |
| Market Capitalization | | 2,795 | 2,957 | — |
| Operating Lease Expense | | — | — | — |
