| Total Revenue | | 1,052 | 1,050 | 1,054 | |
| Cost of Goods Sold Incl. D&A | | 416 | 410 | 463 |
| Gross Profit | | 636 | 640 | 591 |
| Selling, General and Administrative Excl. Other | | 282 | 282 | 244 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 132 | 99 | 115 |
| Operating Income | | 222 | 259 | 232 |
| Interest Expense | | 393 | 389 | 427 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 222 | 259 | 232 |
| Income Taxes | | 24 | 33 | 30 |
| Consolidated Net Income | | 199 | 226 | 201 |
| Net Income From Continuing Operations | | 199 | 226 | 201 |
| Net Income | | 199 | 226 | 201 |
| EPS (Recurring) | | 3.41 | 3.90 | 3.42 |
| EPS (Basic, Before Extraordinaries) | | 3.41 | 3.90 | 3.42 |
| EPS (Diluted) | | 3.41 | 3.88 | 3.41 |
| EBITDA | | 253 | 289 | 259 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.94 | 9.66 | — |
| Price To Sales Ratio | | 2.36 | 2.07 | — |
| Gross Margin | | 60.46 | 60.95 | 56.07 |
| Operating Margin | | 21.10 | 24.67 | 22.01 |
| Net Margin | | 18.92 | 21.52 | 19.07 |
| Shares Outstanding | | 61 | 58 | 58 |
| Market Capitalization | | 2,484 | 2,174 | — |
| Operating Lease Expense | | — | — | — |
