| Total Revenue | | 3,660 | 4,647 | 7,061 | |
| Cost of Goods Sold Incl. D&A | | 1,472 | 2,298 | 2,240 |
| Gross Profit | | 2,188 | 2,349 | 4,821 |
| Selling, General and Administrative Excl. Other | | 1,258 | 1,262 | 1,111 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 594 | 610 | 3,317 |
| Operating Income | | 335 | 476 | 393 |
| Interest Expense | | 1,093 | 1,797 | 2,122 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 335 | 476 | 393 |
| Income Taxes | | 130 | 205 | 37 |
| Consolidated Net Income | | 284 | 270 | 356 |
| Net Income From Continuing Operations | | 285 | 271 | 357 |
| Net Income | | 284 | 270 | 356 |
| EPS (Recurring) | | 4.44 | 4.22 | 5.56 |
| EPS (Basic, Before Extraordinaries) | | 4.44 | 4.22 | 5.56 |
| EPS (Diluted) | | 4.44 | 4.22 | 5.56 |
| EBITDA | | 577 | 551 | 544 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.90 | 21.36 | — |
| Price To Sales Ratio | | 1.78 | 1.24 | — |
| Gross Margin | | 59.78 | 50.55 | 68.28 |
| Operating Margin | | 9.15 | 10.24 | 5.57 |
| Net Margin | | 7.76 | 5.81 | 5.04 |
| Shares Outstanding | | 64 | 64 | 64 |
| Market Capitalization | | 6,508 | 5,770 | — |
| Operating Lease Expense | | — | — | — |
