| Total Revenue | | 1,629 | 1,621 | 1,492 | |
| Cost of Goods Sold Incl. D&A | | 498 | 585 | 203 |
| Gross Profit | | 1,131 | 1,037 | 1,289 |
| Selling, General and Administrative Excl. Other | | 29 | 29 | 26 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 94 | 0 | 344 |
| Operating Income | | 1,009 | 1,008 | 919 |
| Interest Expense | | 224 | 226 | 202 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -15 | -16 | -14 |
| Net Income Before Taxes | | 800 | 798 | 731 |
| Income Taxes | | 119 | 114 | 72 |
| Consolidated Net Income | | 369 | 353 | 223 |
| Net Income From Continuing Operations | | 682 | 685 | 659 |
| Net Income | | 369 | 353 | 223 |
| EPS (Recurring) | | 2.89 | 2.87 | 2.51 |
| EPS (Basic, Before Extraordinaries) | | 2.89 | 2.87 | 2.51 |
| EPS (Diluted) | | 2.89 | 2.86 | 2.49 |
| EBITDA | | 1,246 | 1,238 | 1,136 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 12.73 | 12.06 | — |
| Price To Sales Ratio | | 2.91 | 2.62 | — |
| Gross Margin | | 69.43 | 63.97 | 86.39 |
| Operating Margin | | 61.94 | 62.18 | 61.60 |
| Net Margin | | 22.65 | 21.78 | 14.95 |
| Shares Outstanding | | 129 | 123 | 89 |
| Market Capitalization | | 4,746 | 4,244 | — |
| Operating Lease Expense | | — | — | — |
