| Total Revenue | | 758 | 800 | 816 | |
| Cost of Goods Sold Incl. D&A | | 144 | 193 | 236 |
| Gross Profit | | 613 | 607 | 580 |
| Selling, General and Administrative Excl. Other | | 192 | 192 | 184 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 175 | 177 | 175 |
| Operating Income | | 248 | 238 | 221 |
| Interest Expense | | 182 | 193 | 235 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 248 | 238 | 221 |
| Income Taxes | | 5 | 6 | 5 |
| Consolidated Net Income | | 241 | 232 | 216 |
| Net Income From Continuing Operations | | 241 | 232 | 216 |
| Net Income | | 241 | 232 | 216 |
| EPS (Recurring) | | 5.93 | 5.61 | 4.80 |
| EPS (Basic, Before Extraordinaries) | | 5.93 | 5.61 | 4.80 |
| EPS (Diluted) | | 5.78 | 5.47 | 4.71 |
| EBITDA | | 285 | 267 | 263 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.13 | 9.11 | — |
| Price To Sales Ratio | | 3.09 | 2.62 | — |
| Gross Margin | | 80.87 | 75.88 | 71.08 |
| Operating Margin | | 32.72 | 29.75 | 27.08 |
| Net Margin | | 31.79 | 29.00 | 26.47 |
| Shares Outstanding | | 40 | 42 | 45 |
| Market Capitalization | | 2,343 | 2,092 | — |
| Operating Lease Expense | | — | — | — |
