| Total Revenue | | 771 | 766 | 706 | |
| Cost of Goods Sold Incl. D&A | | 362 | 356 | 315 |
| Gross Profit | | 409 | 411 | 391 |
| Selling, General and Administrative Excl. Other | | 27 | 22 | 17 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -3 | 0 | -5 |
| Operating Income | | 386 | 389 | 379 |
| Interest Expense | | 39 | 39 | 41 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -39 | -67 | -15 |
| Net Income Before Taxes | | 387 | 416 | 354 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 387 | 416 | 354 |
| Net Income From Continuing Operations | | 387 | 416 | 354 |
| Net Income | | 387 | 416 | 354 |
| EPS (Recurring) | | 10.53 | 11.40 | 9.72 |
| EPS (Basic, Before Extraordinaries) | | 10.53 | 11.40 | 9.72 |
| EPS (Diluted) | | 10.49 | 11.40 | 9.72 |
| EBITDA | | 558 | 591 | 494 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 3.61 | 3.07 | — |
| Price To Sales Ratio | | 1.77 | 1.65 | — |
| Gross Margin | | 53.05 | 53.66 | 55.38 |
| Operating Margin | | 50.06 | 50.78 | 53.68 |
| Net Margin | | 50.19 | 54.31 | 50.14 |
| Shares Outstanding | | 36 | 36 | 35 |
| Market Capitalization | | 1,364 | 1,261 | — |
| Operating Lease Expense | | — | — | — |
