| Total Revenue | | 301 | 294 | 268 | |
| Cost of Goods Sold Incl. D&A | | 6 | 14 | 41 |
| Gross Profit | | 294 | 281 | 227 |
| Selling, General and Administrative Excl. Other | | 26 | 27 | 24 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 101 | 90 | 54 |
| Operating Income | | 169 | 164 | 149 |
| Interest Expense | | 52 | 52 | 49 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | -1 | -1 |
| Net Income Before Taxes | | 117 | 113 | 101 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 116 | 112 | 100 |
| Net Income From Continuing Operations | | 116 | 112 | 101 |
| Net Income | | 116 | 112 | 100 |
| EPS (Recurring) | | 1.12 | 1.09 | 1.07 |
| EPS (Basic, Before Extraordinaries) | | 1.12 | 1.09 | 1.07 |
| EPS (Diluted) | | 1.12 | 1.09 | 1.07 |
| EBITDA | | 232 | 225 | 205 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.87 | 21.16 | — |
| Price To Sales Ratio | | 8.87 | 8.08 | — |
| Gross Margin | | 97.67 | 95.58 | 84.70 |
| Operating Margin | | 56.15 | 55.78 | 55.60 |
| Net Margin | | 38.54 | 38.10 | 37.31 |
| Shares Outstanding | | 109 | 103 | 94 |
| Market Capitalization | | 2,669 | 2,375 | — |
| Operating Lease Expense | | — | — | — |
