| Total Revenue | | 617 | 584 | 594 | |
| Cost of Goods Sold Incl. D&A | | 181 | 180 | 200 |
| Gross Profit | | 436 | 404 | 395 |
| Selling, General and Administrative Excl. Other | | 120 | 155 | 156 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 177 | 106 | 93 |
| Operating Income | | 139 | 143 | 145 |
| Interest Expense | | 178 | 171 | 193 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 130 | 134 | 145 |
| Income Taxes | | 24 | 24 | 26 |
| Consolidated Net Income | | 106 | 110 | 119 |
| Net Income From Continuing Operations | | 106 | 110 | 119 |
| Net Income | | 106 | 110 | 119 |
| EPS (Recurring) | | 2.77 | 2.86 | 3.10 |
| EPS (Basic, Before Extraordinaries) | | 2.77 | 2.86 | 3.10 |
| EPS (Diluted) | | 2.76 | 2.85 | 3.08 |
| EBITDA | | 163 | 165 | 169 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.51 | 13.34 | — |
| Price To Sales Ratio | | 2.64 | 2.47 | — |
| Gross Margin | | 70.66 | 69.18 | 66.50 |
| Operating Margin | | 22.53 | 24.49 | 24.41 |
| Net Margin | | 17.18 | 18.84 | 20.03 |
| Shares Outstanding | | 38 | 38 | 38 |
| Market Capitalization | | 1,627 | 1,444 | — |
| Operating Lease Expense | | — | — | — |