| Total Revenue | | 594 | 562 | 450 | |
| Cost of Goods Sold Incl. D&A | | 176 | 90 | 5 |
| Gross Profit | | 418 | 472 | 445 |
| Selling, General and Administrative Excl. Other | | 41 | 41 | 35 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -10 | 69 | 131 |
| Operating Income | | 386 | 362 | 278 |
| Interest Expense | | 123 | 115 | 79 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 8 | -3 | -5 |
| Net Income Before Taxes | | 258 | 254 | 204 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 257 | 253 | 203 |
| Net Income From Continuing Operations | | 257 | 254 | 204 |
| Net Income | | 257 | 253 | 203 |
| EPS (Recurring) | | 1.27 | 1.29 | 1.16 |
| EPS (Basic, Before Extraordinaries) | | 1.27 | 1.29 | 1.16 |
| EPS (Diluted) | | 1.27 | 1.28 | 1.15 |
| EBITDA | | 538 | 519 | 405 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.12 | 23.17 | — |
| Price To Sales Ratio | | 10.38 | 10.56 | — |
| Gross Margin | | 70.37 | 83.99 | 98.89 |
| Operating Margin | | 64.98 | 64.41 | 61.78 |
| Net Margin | | 43.27 | 45.02 | 45.11 |
| Shares Outstanding | | 210 | 200 | 174 |
| Market Capitalization | | 6,166 | 5,932 | — |
| Operating Lease Expense | | — | — | — |
