| Total Revenue | | 903 | 877 | 754 | |
| Cost of Goods Sold Incl. D&A | | 280 | 278 | 258 |
| Gross Profit | | 622 | 599 | 496 |
| Selling, General and Administrative Excl. Other | | 295 | 263 | 235 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 153 | 171 | 131 |
| Operating Income | | 175 | 165 | 130 |
| Interest Expense | | 231 | 224 | 234 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 175 | 165 | 130 |
| Income Taxes | | 41 | 39 | 29 |
| Consolidated Net Income | | 134 | 126 | 100 |
| Net Income From Continuing Operations | | 134 | 126 | 100 |
| Net Income | | 134 | 126 | 100 |
| EPS (Recurring) | | 0.94 | 0.93 | 0.79 |
| EPS (Basic, Before Extraordinaries) | | 0.94 | 0.93 | 0.79 |
| EPS (Diluted) | | 0.93 | 0.92 | 0.79 |
| EBITDA | | 175 | 165 | 151 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.57 | 13.04 | — |
| Price To Sales Ratio | | 2.36 | 2.01 | — |
| Gross Margin | | 68.88 | 68.30 | 65.78 |
| Operating Margin | | 19.38 | 18.81 | 17.24 |
| Net Margin | | 14.84 | 14.37 | 13.26 |
| Shares Outstanding | | 147 | 147 | 127 |
| Market Capitalization | | 2,129 | 1,764 | — |
| Operating Lease Expense | | — | — | — |
