| Total Revenue | | 551 | 547 | 431 | |
| Cost of Goods Sold Incl. D&A | | 78 | 70 | 77 |
| Gross Profit | | 473 | 477 | 354 |
| Selling, General and Administrative Excl. Other | | 19 | 19 | 20 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 95 | 93 | 71 |
| Operating Income | | 358 | 365 | 263 |
| Interest Expense | | 100 | 92 | 77 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 333 | 340 | 263 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 333 | 340 | 263 |
| Net Income From Continuing Operations | | 333 | 340 | 263 |
| Net Income | | 333 | 340 | 263 |
| EPS (Recurring) | | 1.83 | 1.90 | 1.61 |
| EPS (Basic, Before Extraordinaries) | | 1.83 | 1.90 | 1.61 |
| EPS (Diluted) | | 1.77 | 1.85 | 1.61 |
| EBITDA | | 358 | 365 | 263 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.18 | 13.78 | — |
| Price To Sales Ratio | | 8.34 | 8.43 | — |
| Gross Margin | | 85.84 | 87.20 | 82.13 |
| Operating Margin | | 64.97 | 66.73 | 61.02 |
| Net Margin | | 60.44 | 62.16 | 61.02 |
| Shares Outstanding | | 183 | 181 | 161 |
| Market Capitalization | | 4,593 | 4,614 | — |
| Operating Lease Expense | | — | — | — |
