| Total Revenue | | 1,620 | 1,595 | 1,532 | |
| Cost of Goods Sold Incl. D&A | | 739 | 604 | 48 |
| Gross Profit | | 881 | 991 | 1,484 |
| Selling, General and Administrative Excl. Other | | 102 | 0 | 60 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -497 | -211 | 293 |
| Operating Income | | 1,275 | 1,201 | 1,131 |
| Interest Expense | | 467 | 374 | 367 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -113 | -25 | -46 |
| Net Income Before Taxes | | 922 | 853 | 810 |
| Income Taxes | | 4 | 2 | 2 |
| Consolidated Net Income | | 891 | 825 | 785 |
| Net Income From Continuing Operations | | 918 | 850 | 808 |
| Net Income | | 891 | 825 | 785 |
| EPS (Recurring) | | 3.18 | 2.95 | 2.87 |
| EPS (Basic, Before Extraordinaries) | | 3.18 | 2.95 | 2.87 |
| EPS (Diluted) | | 3.17 | 2.94 | 2.87 |
| EBITDA | | 1,672 | 1,509 | 1,450 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.07 | 15.20 | — |
| Price To Sales Ratio | | 7.71 | 7.85 | — |
| Gross Margin | | 54.38 | 62.13 | 96.87 |
| Operating Margin | | 78.70 | 75.30 | 73.83 |
| Net Margin | | 55.00 | 51.72 | 51.24 |
| Shares Outstanding | | 280 | 280 | 273 |
| Market Capitalization | | 12,485 | 12,513 | — |
| Operating Lease Expense | | — | — | — |
