| Total Revenue | | 570 | 565 | 501 | |
| Cost of Goods Sold Incl. D&A | | 174 | 174 | 166 |
| Gross Profit | | 398 | 391 | 335 |
| Selling, General and Administrative Excl. Other | | 137 | 118 | 133 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 78 | 94 | 58 |
| Operating Income | | 183 | 178 | 144 |
| Interest Expense | | 166 | 167 | 156 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 183 | 178 | 144 |
| Income Taxes | | 39 | 38 | 30 |
| Consolidated Net Income | | 144 | 140 | 115 |
| Net Income From Continuing Operations | | 144 | 140 | 115 |
| Net Income | | 144 | 140 | 115 |
| EPS (Recurring) | | 4.89 | 4.77 | 3.91 |
| EPS (Basic, Before Extraordinaries) | | 4.89 | 4.77 | 3.91 |
| EPS (Diluted) | | 4.86 | 4.75 | 3.89 |
| EBITDA | | 193 | 186 | 158 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.06 | 13.67 | — |
| Price To Sales Ratio | | 3.72 | 3.33 | — |
| Gross Margin | | 69.82 | 69.20 | 66.87 |
| Operating Margin | | 32.11 | 31.50 | 28.74 |
| Net Margin | | 25.26 | 24.78 | 22.95 |
| Shares Outstanding | | 29 | 29 | 29 |
| Market Capitalization | | 2,122 | 1,884 | — |
| Operating Lease Expense | | — | — | — |
