| Total Revenue | | 1,508 | 1,435 | 948 | |
| Cost of Goods Sold Incl. D&A | | 477 | 532 | 367 |
| Gross Profit | | 1,031 | 903 | 581 |
| Selling, General and Administrative Excl. Other | | 360 | 340 | 300 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 267 | 281 | 96 |
| Operating Income | | 403 | 282 | 185 |
| Interest Expense | | 473 | 458 | 347 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 400 | 279 | 185 |
| Income Taxes | | 81 | 56 | 34 |
| Consolidated Net Income | | 321 | 223 | 152 |
| Net Income From Continuing Operations | | 321 | 223 | 152 |
| Net Income | | 321 | 223 | 152 |
| EPS (Recurring) | | 3.16 | 2.26 | 2.26 |
| EPS (Basic, Before Extraordinaries) | | 3.16 | 2.26 | 2.26 |
| EPS (Diluted) | | 3.19 | 2.26 | 2.26 |
| EBITDA | | 436 | 311 | 200 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.38 | 14.71 | — |
| Price To Sales Ratio | | 2.31 | 2.08 | — |
| Gross Margin | | 68.37 | 62.93 | 61.29 |
| Operating Margin | | 26.72 | 19.65 | 19.51 |
| Net Margin | | 21.29 | 15.54 | 16.03 |
| Shares Outstanding | | 96 | 90 | 63 |
| Market Capitalization | | 3,484 | 2,992 | — |
| Operating Lease Expense | | — | — | — |
