| Total Revenue | | 728 | 645 | 725 | |
| Cost of Goods Sold Incl. D&A | | 99 | 0 | 123 |
| Gross Profit | | 629 | 645 | 601 |
| Selling, General and Administrative Excl. Other | | 93 | 74 | -4 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 49 | 50 | 67 |
| Operating Income | | 486 | 520 | 539 |
| Interest Expense | | 131 | 128 | 123 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 452 | 520 | 539 |
| Income Taxes | | 25 | 27 | 31 |
| Consolidated Net Income | | 427 | 493 | 508 |
| Net Income From Continuing Operations | | 427 | 493 | 508 |
| Net Income | | 427 | 493 | 508 |
| EPS (Recurring) | | 4.75 | 5.52 | 5.85 |
| EPS (Basic, Before Extraordinaries) | | 4.75 | 5.52 | 5.85 |
| EPS (Diluted) | | 4.75 | 5.52 | 5.85 |
| EBITDA | | 487 | 527 | 544 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.73 | 10.94 | — |
| Price To Sales Ratio | | 6.37 | 8.33 | — |
| Gross Margin | | 86.40 | 100.00 | 82.90 |
| Operating Margin | | 66.76 | 80.62 | 74.34 |
| Net Margin | | 58.65 | 76.43 | 70.07 |
| Shares Outstanding | | 91 | 89 | 89 |
| Market Capitalization | | 4,638 | 5,375 | — |
| Operating Lease Expense | | — | — | — |
