| Total Revenue | | 1,382 | 1,410 | 1,433 | |
| Cost of Goods Sold Incl. D&A | | 632 | 693 | 728 |
| Gross Profit | | 751 | 718 | 704 |
| Selling, General and Administrative Excl. Other | | 276 | 327 | 263 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 151 | 100 | 185 |
| Operating Income | | 324 | 290 | 256 |
| Interest Expense | | 619 | 685 | 711 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 324 | 290 | 256 |
| Income Taxes | | 71 | 64 | 56 |
| Consolidated Net Income | | 253 | 226 | 200 |
| Net Income From Continuing Operations | | 253 | 226 | 200 |
| Net Income | | 253 | 226 | 200 |
| EPS (Recurring) | | 3.12 | 2.64 | 2.50 |
| EPS (Basic, Before Extraordinaries) | | 3.12 | 2.64 | 2.50 |
| EPS (Diluted) | | 3.11 | 2.63 | 2.50 |
| EBITDA | | 315 | 299 | 390 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.73 | 11.52 | — |
| Price To Sales Ratio | | 1.98 | 1.72 | — |
| Gross Margin | | 54.34 | 50.92 | 49.13 |
| Operating Margin | | 23.44 | 20.57 | 17.86 |
| Net Margin | | 18.31 | 16.03 | 13.96 |
| Shares Outstanding | | 75 | 80 | 74 |
| Market Capitalization | | 2,736 | 2,423 | — |
| Operating Lease Expense | | — | — | — |
