| Total Revenue | | 1,849 | 1,763 | 1,316 | |
| Cost of Goods Sold Incl. D&A | | 497 | 547 | 713 |
| Gross Profit | | 1,353 | 1,216 | 604 |
| Selling, General and Administrative Excl. Other | | 124 | 166 | 164 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 548 | 426 | 282 |
| Operating Income | | 680 | 624 | 157 |
| Interest Expense | | 288 | 288 | 253 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 6 | 0 | 16 |
| Net Income Before Taxes | | 388 | 336 | -96 |
| Income Taxes | | 90 | 79 | 43 |
| Consolidated Net Income | | 297 | 257 | -139 |
| Net Income From Continuing Operations | | 297 | 257 | -139 |
| Net Income | | 297 | 257 | -139 |
| EPS (Recurring) | | 13.12 | 11.05 | -5.83 |
| EPS (Basic, Before Extraordinaries) | | 13.12 | 11.05 | -5.83 |
| EPS (Diluted) | | 12.89 | 10.91 | -5.83 |
| EBITDA | | 703 | 653 | 174 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.44 | 4.98 | — |
| Price To Sales Ratio | | 0.99 | 0.71 | — |
| Gross Margin | | 73.17 | 68.97 | 45.90 |
| Operating Margin | | 36.78 | 35.39 | 11.93 |
| Net Margin | | 16.06 | 14.58 | -10.56 |
| Shares Outstanding | | 22 | 23 | 24 |
| Market Capitalization | | 1,827 | 1,250 | — |
| Operating Lease Expense | | — | — | — |
