| Total Revenue | | 1,081 | 1,008 | 1,024 | |
| Cost of Goods Sold Incl. D&A | | 314 | 307 | 331 |
| Gross Profit | | 768 | 701 | 693 |
| Selling, General and Administrative Excl. Other | | 386 | 378 | 322 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 182 | 113 | 181 |
| Operating Income | | 200 | 210 | 190 |
| Interest Expense | | 290 | 283 | 332 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 200 | 210 | 190 |
| Income Taxes | | 40 | 39 | 28 |
| Consolidated Net Income | | 160 | 170 | 162 |
| Net Income From Continuing Operations | | 160 | 171 | 163 |
| Net Income | | 160 | 170 | 162 |
| EPS (Recurring) | | 2.00 | 2.22 | 2.16 |
| EPS (Basic, Before Extraordinaries) | | 2.00 | 2.22 | 2.16 |
| EPS (Diluted) | | 1.99 | 2.21 | 2.15 |
| EBITDA | | 245 | 250 | 226 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.44 | 15.10 | — |
| Price To Sales Ratio | | 2.89 | 2.55 | — |
| Gross Margin | | 71.05 | 69.54 | 67.68 |
| Operating Margin | | 18.50 | 20.83 | 18.55 |
| Net Margin | | 14.80 | 16.87 | 15.82 |
| Shares Outstanding | | 90 | 77 | 75 |
| Market Capitalization | | 3,124 | 2,569 | — |
| Operating Lease Expense | | — | — | — |
