| Total Revenue | | 934 | 867 | 786 | |
| Cost of Goods Sold Incl. D&A | | 238 | 242 | 231 |
| Gross Profit | | 696 | 626 | 555 |
| Selling, General and Administrative Excl. Other | | 104 | 87 | 243 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 353 | 319 | 132 |
| Operating Income | | 240 | 219 | 179 |
| Interest Expense | | 210 | 209 | 212 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 240 | 219 | 179 |
| Income Taxes | | 55 | 50 | 39 |
| Consolidated Net Income | | 184 | 169 | 141 |
| Net Income From Continuing Operations | | 184 | 169 | 141 |
| Net Income | | 184 | 169 | 141 |
| EPS (Recurring) | | 3.56 | 3.34 | 2.98 |
| EPS (Basic, Before Extraordinaries) | | 3.56 | 3.34 | 2.98 |
| EPS (Diluted) | | 3.55 | 3.33 | 2.96 |
| EBITDA | | 262 | 241 | 207 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.15 | 12.47 | — |
| Price To Sales Ratio | | 2.60 | 2.25 | — |
| Gross Margin | | 74.52 | 72.20 | 70.61 |
| Operating Margin | | 25.70 | 25.26 | 22.77 |
| Net Margin | | 19.70 | 19.49 | 17.94 |
| Shares Outstanding | | 52 | 47 | 47 |
| Market Capitalization | | 2,427 | 1,951 | — |
| Operating Lease Expense | | — | — | — |
