| Total Revenue | | 876 | 834 | 823 | |
| Cost of Goods Sold Incl. D&A | | 271 | 249 | 273 |
| Gross Profit | | 605 | 584 | 550 |
| Selling, General and Administrative Excl. Other | | 48 | 45 | 42 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 76 | 72 | 67 |
| Operating Income | | 481 | 467 | 441 |
| Interest Expense | | 81 | 77 | 73 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -10 | -9 | -18 |
| Net Income Before Taxes | | 412 | 399 | 386 |
| Income Taxes | | 124 | 118 | 116 |
| Consolidated Net Income | | 286 | 279 | 269 |
| Net Income From Continuing Operations | | 288 | 280 | 270 |
| Net Income | | 286 | 279 | 269 |
| EPS (Recurring) | | 5.85 | 5.78 | 6.35 |
| EPS (Basic, Before Extraordinaries) | | 5.85 | 5.78 | 6.35 |
| EPS (Diluted) | | 5.85 | 5.78 | 6.35 |
| EBITDA | | 540 | 521 | 500 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.49 | 18.83 | — |
| Price To Sales Ratio | | 6.25 | 6.26 | — |
| Gross Margin | | 69.06 | 70.02 | 66.83 |
| Operating Margin | | 54.91 | 56.00 | 53.58 |
| Net Margin | | 32.65 | 33.45 | 32.69 |
| Shares Outstanding | | 48 | 48 | 48 |
| Market Capitalization | | 5,472 | 5,221 | — |
| Operating Lease Expense | | — | — | — |
