| Total Revenue | | 518 | 513 | 403 | |
| Cost of Goods Sold Incl. D&A | | 39 | 36 | 236 |
| Gross Profit | | 480 | 478 | 167 |
| Selling, General and Administrative Excl. Other | | 14 | 7 | 25 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 319 | 324 | 47 |
| Operating Income | | 147 | 146 | 96 |
| Interest Expense | | 30 | 77 | 34 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -34 | -86 | -36 |
| Net Income Before Taxes | | 151 | 155 | 98 |
| Income Taxes | | 39 | 39 | 26 |
| Consolidated Net Income | | 113 | 116 | 74 |
| Net Income From Continuing Operations | | 112 | 116 | 72 |
| Net Income | | 113 | 116 | 74 |
| EPS (Recurring) | | 1.94 | 2.00 | 1.27 |
| EPS (Basic, Before Extraordinaries) | | 1.94 | 2.00 | 1.27 |
| EPS (Diluted) | | 1.94 | 2.00 | 1.27 |
| EBITDA | | 226 | 280 | 178 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 33.99 | 29.69 | — |
| Price To Sales Ratio | | 7.26 | 6.71 | — |
| Gross Margin | | 92.66 | 93.18 | 41.44 |
| Operating Margin | | 28.38 | 28.46 | 23.82 |
| Net Margin | | 21.81 | 22.61 | 18.36 |
| Shares Outstanding | | 57 | 58 | 58 |
| Market Capitalization | | 3,759 | 3,443 | — |
| Operating Lease Expense | | — | — | — |
