| Total Revenue | | 468 | 477 | 228 | |
| Cost of Goods Sold Incl. D&A | | 123 | 195 | 14 |
| Gross Profit | | 346 | 282 | 215 |
| Selling, General and Administrative Excl. Other | | -9 | 0 | 28 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 66 | -38 | 63 |
| Operating Income | | 289 | 320 | 124 |
| Interest Expense | | 48 | 44 | 30 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -102 | -49 | -31 |
| Net Income Before Taxes | | 342 | 325 | 124 |
| Income Taxes | | 7 | 5 | 0 |
| Consolidated Net Income | | 335 | 321 | 125 |
| Net Income From Continuing Operations | | 335 | 320 | 124 |
| Net Income | | 335 | 321 | 125 |
| EPS (Recurring) | | 1.57 | 1.57 | 0.81 |
| EPS (Basic, Before Extraordinaries) | | 1.57 | 1.57 | 0.81 |
| EPS (Diluted) | | 1.58 | 1.57 | 0.80 |
| EBITDA | | 494 | 462 | 212 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.46 | 23.03 | — |
| Price To Sales Ratio | | 17.66 | 15.46 | — |
| Gross Margin | | 73.93 | 59.12 | 94.30 |
| Operating Margin | | 61.75 | 67.09 | 54.39 |
| Net Margin | | 71.58 | 67.30 | 54.82 |
| Shares Outstanding | | 223 | 204 | 155 |
| Market Capitalization | | 8,264 | 7,377 | — |
| Operating Lease Expense | | — | — | — |
