| Total Revenue | | 1,192 | 1,120 | 831 | |
| Cost of Goods Sold Incl. D&A | | 401 | 325 | 417 |
| Gross Profit | | 792 | 795 | 414 |
| Selling, General and Administrative Excl. Other | | 396 | 340 | 285 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 110 | 169 | 95 |
| Operating Income | | 287 | 286 | 34 |
| Interest Expense | | 367 | 312 | 376 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 287 | 286 | 34 |
| Income Taxes | | 60 | 62 | -11 |
| Consolidated Net Income | | 227 | 224 | 223 |
| Net Income From Continuing Operations | | 227 | 224 | 45 |
| Net Income | | 227 | 224 | 223 |
| EPS (Recurring) | | 3.78 | 3.72 | 3.65 |
| EPS (Basic, Before Extraordinaries) | | 3.78 | 3.72 | 3.65 |
| EPS (Diluted) | | 3.78 | 3.70 | 3.63 |
| EBITDA | | 330 | 326 | 72 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.82 | 10.53 | — |
| Price To Sales Ratio | | 2.21 | 2.09 | — |
| Gross Margin | | 66.44 | 70.98 | 49.82 |
| Operating Margin | | 24.08 | 25.54 | 4.09 |
| Net Margin | | 19.04 | 20.00 | 26.84 |
| Shares Outstanding | | 59 | 60 | 61 |
| Market Capitalization | | 2,636 | 2,337 | — |
| Operating Lease Expense | | — | — | — |
