| Total Revenue | | 2,632 | 3,145 | 2,367 | |
| Cost of Goods Sold Incl. D&A | | 768 | 765 | 659 |
| Gross Profit | | 1,864 | 2,380 | 1,708 |
| Selling, General and Administrative Excl. Other | | 174 | 0 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -52 | 189 | 70 |
| Operating Income | | 1,742 | 2,191 | 1,595 |
| Interest Expense | | 686 | 645 | 659 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -306 | 0 | 0 |
| Net Income Before Taxes | | 1,226 | 1,398 | 1,595 |
| Income Taxes | | 76 | 99 | 73 |
| Consolidated Net Income | | 1,150 | 1,299 | 1,522 |
| Net Income From Continuing Operations | | 1,150 | 1,299 | 1,522 |
| Net Income | | 1,150 | 1,299 | 1,522 |
| EPS (Recurring) | | 1.63 | 1.86 | 2.44 |
| EPS (Basic, Before Extraordinaries) | | 1.63 | 1.86 | 2.44 |
| EPS (Diluted) | | 1.63 | 1.86 | 2.44 |
| EBITDA | | 2,048 | 2,191 | 1,595 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.06 | 10.88 | — |
| Price To Sales Ratio | | 4.92 | 4.50 | — |
| Gross Margin | | 70.82 | 75.68 | 72.16 |
| Operating Margin | | 66.19 | 69.67 | 67.38 |
| Net Margin | | 43.69 | 41.30 | 64.30 |
| Shares Outstanding | | 718 | 699 | 624 |
| Market Capitalization | | 12,946 | 14,141 | — |
| Operating Lease Expense | | — | — | — |
