| Total Revenue | | 764 | 676 | 569 | |
| Cost of Goods Sold Incl. D&A | | 210 | 232 | 140 |
| Gross Profit | | 552 | 444 | 429 |
| Selling, General and Administrative Excl. Other | | 212 | 195 | 147 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 144 | 31 | 138 |
| Operating Income | | 197 | 218 | 144 |
| Interest Expense | | 130 | 138 | 105 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -105 | -80 | -113 |
| Net Income Before Taxes | | 172 | 161 | 153 |
| Income Taxes | | 51 | 47 | 44 |
| Consolidated Net Income | | 121 | 114 | 109 |
| Net Income From Continuing Operations | | 121 | 114 | 109 |
| Net Income | | 121 | 114 | 109 |
| EPS (Recurring) | | 17.11 | 16.00 | 15.97 |
| EPS (Basic, Before Extraordinaries) | | 17.11 | 16.00 | 15.97 |
| EPS (Diluted) | | 16.46 | 15.39 | 15.34 |
| EBITDA | | 419 | 410 | 353 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.54 | 8.81 | — |
| Price To Sales Ratio | | 1.89 | 1.40 | — |
| Gross Margin | | 72.25 | 65.68 | 75.40 |
| Operating Margin | | 25.79 | 32.25 | 25.31 |
| Net Margin | | 15.84 | 16.86 | 19.16 |
| Shares Outstanding | | 7 | 7 | 7 |
| Market Capitalization | | 1,445 | 949 | — |
| Operating Lease Expense | | — | — | — |
