| Total Revenue | | 2,139 | 2,191 | 2,033 | |
| Cost of Goods Sold Incl. D&A | | 895 | 610 | 964 |
| Gross Profit | | 1,244 | 1,581 | 1,070 |
| Selling, General and Administrative Excl. Other | | 341 | 866 | 376 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 248 | 0 | 62 |
| Operating Income | | 654 | 715 | 632 |
| Interest Expense | | 488 | 489 | 536 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -61 | 0 | -17 |
| Net Income Before Taxes | | 226 | 226 | 113 |
| Income Taxes | | 73 | 73 | 28 |
| Consolidated Net Income | | 153 | 153 | 85 |
| Net Income From Continuing Operations | | 153 | 153 | 85 |
| Net Income | | 153 | 153 | 85 |
| EPS (Recurring) | | 2.56 | 2.56 | 1.43 |
| EPS (Basic, Before Extraordinaries) | | 2.56 | 2.56 | 1.43 |
| EPS (Diluted) | | 2.51 | 2.51 | 1.40 |
| EBITDA | | 749 | 750 | 666 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 57.25 | 57.72 | — |
| Price To Sales Ratio | | 4.10 | 3.97 | — |
| Gross Margin | | 58.16 | 72.16 | 52.63 |
| Operating Margin | | 30.58 | 32.63 | 31.09 |
| Net Margin | | 7.15 | 6.98 | 4.18 |
| Shares Outstanding | | 61 | 60 | 59 |
| Market Capitalization | | 8,766 | 8,693 | — |
| Operating Lease Expense | | — | — | — |
