| Revenue | 981 | 922 | 920 | 840 | 754 | |
| Revenue Growth (YoY) | 6.40% | 0.22% | 9.52% | 11.41% | 49.60% | |
| Cost of Revenue | 220 | 222 | 244 | 191 | 156 | |
| Gross Profit | 761 | 700 | 676 | 649 | 598 | |
| Selling, General & Admin | 24 | 23 | 23 | 20 | 19 | |
| Other Operating Expenses | 39 | 28 | 28 | 24 | 15 | |
| Operating Expenses | 272 | 233 | 221 | 210 | 186 | |
| Operating Income | 489 | 467 | 455 | 439 | 412 | |
| Interest Expense | -153 | -150 | -137 | -112 | -113 | |
| Interest & Investment Income | 7 | 1 | 3 | 4 | 9 | |
| Earnings From Equity Investments | 162 | 177 | 150 | 126 | 108 | |
| Other Non Operating Income (Expenses) | 3 | 1 | 1 | 2 | 2 | |
| EBT Excluding Unusual Items | 508 | 496 | 472 | 459 | 418 | |
| Gain (Loss) on Sale of Assets | - | - | 17 | 2 | 2 | |
| Legal Settlements | - | - | 6 | - | - | |
| Other Unusual Items | -4 | - | -13 | -39 | 20 | |
| Pretax Income | 504 | 500 | 482 | 422 | 440 | |
| Income Tax Expense | 137 | 104 | 100 | 104 | 116 | |
| Earnings From Continuing Operations | 367 | 396 | 382 | 318 | 324 | |
| Minority Interest in Earnings | -13 | -12 | -12 | -11 | -12 | |
| Net Income | 354 | 384 | 370 | 307 | 312 | |
| Net Income to Common | 354 | 384 | 370 | 307 | 312 | |
| Net Income Growth | -7.81% | 3.78% | 20.52% | -1.60% | 52.94% | |
| Shares Outstanding (Basic) | 98 | 97 | 97 | 97 | 97 | |
| Shares Outstanding (Diluted) | 98 | 98 | 97 | 97 | 97 | |
| Shares Change (YoY) | 0.92% | 0.31% | 0.31% | 0.21% | - | |
| EPS (Basic) | 3.63 | 3.96 | 3.83 | 3.17 | 3.23 | |
| EPS (Diluted) | 3.60 | 3.94 | 3.81 | 3.16 | 3.23 | |
| EPS Growth | -8.63% | 3.41% | 20.57% | -2.06% | 52.94% | |
| Free Cash Flow | 413 | 26 | 387 | 432 | 79 | |
| Free Cash Flow Per Share | 4.20 | 0.27 | 3.98 | 4.46 | 0.82 | |
| Dividend Per Share | 2.940 | 2.760 | 2.560 | 1.200 | - | |
| Dividend Growth | 6.52% | 7.81% | 113.33% | - | - | |
| Gross Margin | 77.57% | 75.92% | 73.48% | 77.26% | 79.31% | |
| Operating Margin | 49.85% | 50.65% | 49.46% | 52.26% | 54.64% | |
| Profit Margin | 36.09% | 41.65% | 40.22% | 36.55% | 41.38% | |
| Free Cash Flow Margin | 42.10% | 2.82% | 42.07% | 51.43% | 10.48% | |
| EBITDA | 698 | 649 | 625 | 605 | 564 | |
| EBITDA Margin | 71.15% | 70.39% | 67.94% | 72.02% | 74.80% | |
| D&A For EBITDA | 209 | 182 | 170 | 166 | 152 | |
| EBIT | 489 | 467 | 455 | 439 | 412 | |
| EBIT Margin | 49.85% | 50.65% | 49.46% | 52.26% | 54.64% | |
| Effective Tax Rate | 27.18% | 20.80% | 20.75% | 24.64% | 26.36% | |