| Total Revenue | | 3,270 | 3,008 | 2,207 | |
| Cost of Goods Sold Incl. D&A | | 1,037 | 315 | 1,227 |
| Gross Profit | | 2,234 | 2,694 | 980 |
| Selling, General and Administrative Excl. Other | | 506 | 172 | 135 |
| Research and Development | | 21 | 0 | 40 |
| Other Operating Expense | | 1,314 | 2,205 | 619 |
| Operating Income | | 393 | 316 | 185 |
| Interest Expense | | 133 | 125 | 91 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 10 | -23 | -79 |
| Net Income Before Taxes | | 248 | 214 | 173 |
| Income Taxes | | 72 | 67 | 50 |
| Consolidated Net Income | | 184 | 155 | 127 |
| Net Income From Continuing Operations | | 176 | 147 | 123 |
| Net Income | | 184 | 155 | 127 |
| EPS (Recurring) | | 0.38 | 0.33 | 0.26 |
| EPS (Basic, Before Extraordinaries) | | 0.38 | 0.33 | 0.26 |
| EPS (Diluted) | | 0.38 | 0.31 | 0.25 |
| EBITDA | | 490 | 442 | 346 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 31.71 | 28.81 | — |
| Price To Sales Ratio | | 1.77 | 1.41 | — |
| Gross Margin | | 68.32 | 89.56 | 44.40 |
| Operating Margin | | 12.02 | 10.51 | 8.38 |
| Net Margin | | 5.63 | 5.15 | 5.75 |
| Shares Outstanding | | 479 | 476 | 473 |
| Market Capitalization | | 5,772 | 4,251 | — |
| Operating Lease Expense | | — | — | — |
