| Total Revenue | | 813 | 775 | 703 | |
| Cost of Goods Sold Incl. D&A | | 297 | 271 | 227 |
| Gross Profit | | 515 | 504 | 476 |
| Selling, General and Administrative Excl. Other | | 57 | 54 | 50 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 224 | 186 | 169 |
| Operating Income | | 236 | 264 | 257 |
| Interest Expense | | 116 | 112 | 115 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -34 | -6 | 14 |
| Net Income Before Taxes | | 156 | 157 | 128 |
| Income Taxes | | 1 | 2 | 1 |
| Consolidated Net Income | | 157 | 156 | 127 |
| Net Income From Continuing Operations | | 155 | 156 | 127 |
| Net Income | | 157 | 156 | 127 |
| EPS (Recurring) | | 0.64 | 0.64 | 0.54 |
| EPS (Basic, Before Extraordinaries) | | 0.64 | 0.64 | 0.54 |
| EPS (Diluted) | | 0.63 | 0.64 | 0.54 |
| EBITDA | | 466 | 457 | 413 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 28.76 | 29.59 | — |
| Price To Sales Ratio | | 5.62 | 5.89 | — |
| Gross Margin | | 63.35 | 65.03 | 67.71 |
| Operating Margin | | 29.03 | 34.06 | 36.56 |
| Net Margin | | 19.31 | 20.13 | 18.07 |
| Shares Outstanding | | 252 | 241 | 233 |
| Market Capitalization | | 4,566 | 4,565 | — |
| Operating Lease Expense | | — | — | — |
