| Total Revenue | | 505 | 499 | 520 | |
| Cost of Goods Sold Incl. D&A | | 225 | 225 | 249 |
| Gross Profit | | 279 | 274 | 272 |
| Selling, General and Administrative Excl. Other | | 62 | 67 | 55 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 25 | 18 | 33 |
| Operating Income | | 192 | 190 | 184 |
| Interest Expense | | 217 | 216 | 236 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 192 | 190 | 184 |
| Income Taxes | | 57 | 56 | 53 |
| Consolidated Net Income | | 135 | 134 | 131 |
| Net Income From Continuing Operations | | 135 | 134 | 131 |
| Net Income | | 135 | 134 | 131 |
| EPS (Recurring) | | 10.93 | 10.61 | 9.80 |
| EPS (Basic, Before Extraordinaries) | | 10.93 | 10.61 | 9.80 |
| EPS (Diluted) | | 10.73 | 10.41 | 9.65 |
| EBITDA | | 193 | 191 | 186 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.23 | 9.07 | — |
| Price To Sales Ratio | | 2.35 | 2.46 | — |
| Gross Margin | | 55.25 | 54.91 | 52.31 |
| Operating Margin | | 38.02 | 38.08 | 35.38 |
| Net Margin | | 26.73 | 26.85 | 25.19 |
| Shares Outstanding | | 12 | 13 | 13 |
| Market Capitalization | | 1,188 | 1,228 | — |
| Operating Lease Expense | | — | — | — |