| Total Revenue | | 1,397 | 1,383 | 1,140 | |
| Cost of Goods Sold Incl. D&A | | 510 | 516 | 533 |
| Gross Profit | | 886 | 867 | 607 |
| Selling, General and Administrative Excl. Other | | 274 | 272 | 236 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 186 | 187 | 222 |
| Operating Income | | 426 | 408 | 150 |
| Interest Expense | | 509 | 512 | 446 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 426 | 408 | 150 |
| Income Taxes | | 120 | 117 | 34 |
| Consolidated Net Income | | 306 | 291 | 116 |
| Net Income From Continuing Operations | | 306 | 291 | 116 |
| Net Income | | 306 | 291 | 116 |
| EPS (Recurring) | | 2.35 | 2.23 | 1.05 |
| EPS (Basic, Before Extraordinaries) | | 2.35 | 2.23 | 1.05 |
| EPS (Diluted) | | 2.35 | 2.23 | 1.05 |
| EBITDA | | 491 | 474 | 204 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.67 | 8.86 | — |
| Price To Sales Ratio | | 2.13 | 1.87 | — |
| Gross Margin | | 63.42 | 62.69 | 53.25 |
| Operating Margin | | 30.49 | 29.50 | 13.16 |
| Net Margin | | 21.90 | 21.04 | 10.18 |
| Shares Outstanding | | 131 | 131 | 110 |
| Market Capitalization | | 2,976 | 2,587 | — |
| Operating Lease Expense | | — | — | — |
