| Total Revenue | | 1,020 | 1,017 | 977 | |
| Cost of Goods Sold Incl. D&A | | 470 | 491 | 521 |
| Gross Profit | | 550 | 527 | 456 |
| Selling, General and Administrative Excl. Other | | 115 | 109 | 109 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 71 | 76 | 68 |
| Operating Income | | 365 | 342 | 279 |
| Interest Expense | | 431 | 455 | 499 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 365 | 342 | 279 |
| Income Taxes | | 67 | 66 | 52 |
| Consolidated Net Income | | 296 | 277 | 227 |
| Net Income From Continuing Operations | | 296 | 277 | 227 |
| Net Income | | 296 | 277 | 227 |
| EPS (Recurring) | | 5.42 | 5.06 | 4.16 |
| EPS (Basic, Before Extraordinaries) | | 5.42 | 5.06 | 4.16 |
| EPS (Diluted) | | 5.42 | 5.06 | 4.16 |
| EBITDA | | 369 | 347 | 284 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.85 | 14.19 | — |
| Price To Sales Ratio | | 4.34 | 3.88 | — |
| Gross Margin | | 53.92 | 51.82 | 46.67 |
| Operating Margin | | 35.78 | 33.63 | 28.56 |
| Net Margin | | 29.02 | 27.24 | 23.23 |
| Shares Outstanding | | 55 | 55 | 55 |
| Market Capitalization | | 4,425 | 3,948 | — |
| Operating Lease Expense | | — | — | — |
