| Total Revenue | | 1,215 | 1,167 | 974 | |
| Cost of Goods Sold Incl. D&A | | 371 | 374 | 327 |
| Gross Profit | | 844 | 793 | 647 |
| Selling, General and Administrative Excl. Other | | 373 | 298 | 245 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 192 | 228 | 155 |
| Operating Income | | 280 | 267 | 247 |
| Interest Expense | | 325 | 314 | 291 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 309 | 262 | 247 |
| Income Taxes | | 68 | 57 | 55 |
| Consolidated Net Income | | 240 | 205 | 192 |
| Net Income From Continuing Operations | | 240 | 205 | 192 |
| Net Income | | 240 | 205 | 192 |
| EPS (Recurring) | | 5.04 | 4.45 | 4.52 |
| EPS (Basic, Before Extraordinaries) | | 5.04 | 4.45 | 4.52 |
| EPS (Diluted) | | 5.04 | 4.45 | 4.52 |
| EBITDA | | 312 | 306 | 288 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 16.08 | 16.42 | — |
| Price To Sales Ratio | | 3.27 | 3.07 | — |
| Gross Margin | | 69.47 | 67.95 | 66.43 |
| Operating Margin | | 23.05 | 22.88 | 25.36 |
| Net Margin | | 19.75 | 17.57 | 19.71 |
| Shares Outstanding | | 49 | 49 | 42 |
| Market Capitalization | | 3,971 | 3,581 | — |
| Operating Lease Expense | | — | — | — |
