| Total Revenue | | 914 | 870 | 809 | |
| Cost of Goods Sold Incl. D&A | | 335 | 334 | 311 |
| Gross Profit | | 579 | 535 | 498 |
| Selling, General and Administrative Excl. Other | | 267 | 261 | 210 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 125 | 88 | 132 |
| Operating Income | | 186 | 187 | 156 |
| Interest Expense | | 290 | 283 | 294 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 186 | 187 | 156 |
| Income Taxes | | 41 | 42 | 35 |
| Consolidated Net Income | | 145 | 145 | 121 |
| Net Income From Continuing Operations | | 145 | 145 | 121 |
| Net Income | | 145 | 145 | 121 |
| EPS (Recurring) | | 1.56 | 1.62 | 1.43 |
| EPS (Basic, Before Extraordinaries) | | 1.56 | 1.62 | 1.43 |
| EPS (Diluted) | | 1.50 | 1.58 | 1.42 |
| EBITDA | | 228 | 226 | 175 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.56 | 19.89 | — |
| Price To Sales Ratio | | 3.27 | 3.18 | — |
| Gross Margin | | 63.35 | 61.49 | 61.56 |
| Operating Margin | | 20.35 | 21.49 | 19.28 |
| Net Margin | | 15.86 | 16.67 | 14.96 |
| Shares Outstanding | | 97 | 88 | 84 |
| Market Capitalization | | 2,991 | 2,765 | — |
| Operating Lease Expense | | — | — | — |
