| Total Revenue | | 1,476 | 1,444 | 1,038 | |
| Cost of Goods Sold Incl. D&A | | 597 | 566 | 385 |
| Gross Profit | | 879 | 878 | 653 |
| Selling, General and Administrative Excl. Other | | 458 | 387 | 300 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 136 | 265 | 108 |
| Operating Income | | 285 | 227 | 245 |
| Interest Expense | | 488 | 458 | 376 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 285 | 227 | 245 |
| Income Taxes | | 57 | 45 | 50 |
| Consolidated Net Income | | 228 | 181 | 195 |
| Net Income From Continuing Operations | | 228 | 181 | 195 |
| Net Income | | 228 | 181 | 195 |
| EPS (Recurring) | | 2.42 | 2.09 | 3.29 |
| EPS (Basic, Before Extraordinaries) | | 2.42 | 2.09 | 3.29 |
| EPS (Diluted) | | 2.41 | 2.07 | 3.27 |
| EBITDA | | 294 | 243 | 277 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.30 | 17.01 | — |
| Price To Sales Ratio | | 2.66 | 2.29 | — |
| Gross Margin | | 59.55 | 60.80 | 62.91 |
| Operating Margin | | 19.31 | 15.72 | 23.60 |
| Net Margin | | 15.45 | 12.53 | 18.79 |
| Shares Outstanding | | 94 | 94 | 59 |
| Market Capitalization | | 3,919 | 3,311 | — |
| Operating Lease Expense | | — | — | — |
