| Total Revenue | | 1,903 | 1,740 | 1,586 | |
| Cost of Goods Sold Incl. D&A | | 998 | 895 | 825 |
| Gross Profit | | 904 | 846 | 761 |
| Selling, General and Administrative Excl. Other | | 267 | 253 | 236 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 65 | 58 | 51 |
| Operating Income | | 572 | 534 | 474 |
| Interest Expense | | 527 | 420 | 341 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 82 | -282 | -129 |
| Net Income Before Taxes | | 402 | 396 | 344 |
| Income Taxes | | 67 | 63 | 60 |
| Consolidated Net Income | | 341 | 333 | 284 |
| Net Income From Continuing Operations | | 334 | 333 | 284 |
| Net Income | | 341 | 333 | 284 |
| EPS (Recurring) | | 9.34 | 9.14 | 7.80 |
| EPS (Basic, Before Extraordinaries) | | 9.34 | 9.14 | 7.80 |
| EPS (Diluted) | | 9.32 | 9.12 | 7.78 |
| EBITDA | | 1,009 | 1,269 | 1,024 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.01 | 18.60 | — |
| Price To Sales Ratio | | 3.35 | 3.51 | — |
| Gross Margin | | 47.50 | 48.62 | 47.98 |
| Operating Margin | | 30.06 | 30.69 | 29.89 |
| Net Margin | | 17.92 | 19.14 | 17.91 |
| Shares Outstanding | | 36 | 36 | 36 |
| Market Capitalization | | 6,378 | 6,106 | — |
| Operating Lease Expense | | — | — | — |
