| Total Revenue | | 1,389 | 1,372 | 1,285 | |
| Cost of Goods Sold Incl. D&A | | 554 | 341 | 317 |
| Gross Profit | | 834 | 1,031 | 968 |
| Selling, General and Administrative Excl. Other | | 113 | 113 | 116 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 203 | 415 | 382 |
| Operating Income | | 518 | 503 | 470 |
| Interest Expense | | 230 | 225 | 216 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -156 | -107 | -85 |
| Net Income Before Taxes | | 444 | 386 | 339 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 444 | 386 | 339 |
| Net Income From Continuing Operations | | 444 | 386 | 339 |
| Net Income | | 444 | 386 | 339 |
| EPS (Recurring) | | 1.46 | 1.26 | 1.12 |
| EPS (Basic, Before Extraordinaries) | | 1.46 | 1.26 | 1.12 |
| EPS (Diluted) | | 1.44 | 1.25 | 1.11 |
| EBITDA | | 1,091 | 1,026 | 937 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.47 | 20.98 | — |
| Price To Sales Ratio | | 6.83 | 5.87 | — |
| Gross Margin | | 60.04 | 75.15 | 75.33 |
| Operating Margin | | 37.29 | 36.66 | 36.58 |
| Net Margin | | 31.97 | 28.13 | 26.38 |
| Shares Outstanding | | 307 | 307 | 303 |
| Market Capitalization | | 9,489 | 8,050 | — |
| Operating Lease Expense | | — | — | — |
