| Total Revenue | | 592 | 596 | 625 | |
| Cost of Goods Sold Incl. D&A | | 178 | 183 | 192 |
| Gross Profit | | 414 | 413 | 434 |
| Selling, General and Administrative Excl. Other | | 106 | 180 | 177 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 178 | 105 | 112 |
| Operating Income | | 130 | 128 | 145 |
| Interest Expense | | 169 | 173 | 194 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 130 | 128 | 145 |
| Income Taxes | | 25 | 25 | 30 |
| Consolidated Net Income | | 105 | 103 | 115 |
| Net Income From Continuing Operations | | 105 | 103 | 115 |
| Net Income | | 105 | 103 | 115 |
| EPS (Recurring) | | 2.05 | 1.99 | 2.15 |
| EPS (Basic, Before Extraordinaries) | | 2.05 | 1.99 | 2.15 |
| EPS (Diluted) | | 2.05 | 1.99 | 2.15 |
| EBITDA | | 160 | 157 | 177 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.75 | 15.55 | — |
| Price To Sales Ratio | | 3.31 | 2.70 | — |
| Gross Margin | | 69.93 | 69.30 | 69.44 |
| Operating Margin | | 21.96 | 21.48 | 23.20 |
| Net Margin | | 17.74 | 17.28 | 18.40 |
| Shares Outstanding | | 51 | 52 | 54 |
| Market Capitalization | | 1,960 | 1,609 | — |
| Operating Lease Expense | | — | — | — |
