| Total Revenue | | 1,362 | 1,360 | 1,402 | |
| Cost of Goods Sold Incl. D&A | | 314 | 344 | 420 |
| Gross Profit | | 1,049 | 1,016 | 983 |
| Selling, General and Administrative Excl. Other | | 207 | 207 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 433 | 428 | 608 |
| Operating Income | | 408 | 381 | 347 |
| Interest Expense | | 282 | 294 | 358 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 408 | 381 | 347 |
| Income Taxes | | 100 | 93 | 84 |
| Consolidated Net Income | | 308 | 287 | 264 |
| Net Income From Continuing Operations | | 308 | 287 | 263 |
| Net Income | | 308 | 287 | 264 |
| EPS (Recurring) | | 5.60 | 5.09 | 4.43 |
| EPS (Basic, Before Extraordinaries) | | 5.60 | 5.09 | 4.43 |
| EPS (Diluted) | | 5.61 | 5.09 | 4.41 |
| EBITDA | | 447 | 408 | 387 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 13.22 | 10.85 | — |
| Price To Sales Ratio | | 2.89 | 2.19 | — |
| Gross Margin | | 77.02 | 74.71 | 70.11 |
| Operating Margin | | 29.96 | 28.01 | 24.75 |
| Net Margin | | 22.61 | 21.10 | 18.83 |
| Shares Outstanding | | 53 | 54 | 59 |
| Market Capitalization | | 3,929 | 2,983 | — |
| Operating Lease Expense | | — | — | — |
