| Total Revenue | | 1,231 | 1,058 | 1,481 | |
| Cost of Goods Sold Incl. D&A | | 189 | 27 | 549 |
| Gross Profit | | 1,042 | 1,032 | 932 |
| Selling, General and Administrative Excl. Other | | 317 | 425 | 371 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 322 | 215 | 266 |
| Operating Income | | 404 | 392 | 295 |
| Interest Expense | | 325 | 353 | 481 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 404 | 392 | 295 |
| Income Taxes | | 90 | 90 | 69 |
| Consolidated Net Income | | 312 | 302 | 226 |
| Net Income From Continuing Operations | | 312 | 302 | 226 |
| Net Income | | 312 | 302 | 226 |
| EPS (Recurring) | | 3.07 | 2.95 | 2.19 |
| EPS (Basic, Before Extraordinaries) | | 3.07 | 2.95 | 2.19 |
| EPS (Diluted) | | 3.07 | 2.94 | 2.19 |
| EBITDA | | 456 | 443 | 352 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.87 | 11.77 | — |
| Price To Sales Ratio | | 2.93 | 3.37 | — |
| Gross Margin | | 84.65 | 97.54 | 62.93 |
| Operating Margin | | 32.82 | 37.05 | 19.92 |
| Net Margin | | 25.35 | 28.54 | 15.26 |
| Shares Outstanding | | 99 | 103 | 103 |
| Market Capitalization | | 3,607 | 3,564 | — |
| Operating Lease Expense | | — | — | — |