| Total Revenue | | 820 | 806 | 826 | |
| Cost of Goods Sold Incl. D&A | | 268 | 261 | 272 |
| Gross Profit | | 553 | 545 | 554 |
| Selling, General and Administrative Excl. Other | | 41 | 40 | 42 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 302 | 295 | 299 |
| Operating Income | | 210 | 209 | 213 |
| Interest Expense | | 158 | 152 | 147 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -43 | -106 | -39 |
| Net Income Before Taxes | | 96 | 163 | 104 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 93 | 160 | 102 |
| Net Income From Continuing Operations | | 96 | 163 | 104 |
| Net Income | | 93 | 160 | 102 |
| EPS (Recurring) | | 0.84 | 1.45 | 0.94 |
| EPS (Basic, Before Extraordinaries) | | 0.84 | 1.45 | 0.94 |
| EPS (Diluted) | | 0.84 | 1.45 | 0.94 |
| EBITDA | | 555 | 610 | 550 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 34.86 | 17.81 | — |
| Price To Sales Ratio | | 3.93 | 3.46 | — |
| Gross Margin | | 67.44 | 67.62 | 67.07 |
| Operating Margin | | 25.61 | 25.93 | 25.79 |
| Net Margin | | 11.34 | 19.85 | 12.35 |
| Shares Outstanding | | 110 | 108 | 106 |
| Market Capitalization | | 3,221 | 2,789 | — |
| Operating Lease Expense | | — | — | — |
