| Total Revenue | | 768 | 744 | 677 | |
| Cost of Goods Sold Incl. D&A | | 175 | 20 | 398 |
| Gross Profit | | 593 | 724 | 279 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 420 | 553 | 133 |
| Operating Income | | 170 | 171 | 146 |
| Interest Expense | | 36 | 34 | 33 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -29 | -20 | -18 |
| Net Income Before Taxes | | 162 | 157 | 131 |
| Income Taxes | | 21 | 21 | 11 |
| Consolidated Net Income | | 141 | 136 | 121 |
| Net Income From Continuing Operations | | 141 | 136 | 121 |
| Net Income | | 141 | 136 | 121 |
| EPS (Recurring) | | 3.90 | 3.72 | 3.33 |
| EPS (Basic, Before Extraordinaries) | | 3.90 | 3.72 | 3.33 |
| EPS (Diluted) | | 3.90 | 3.72 | 3.33 |
| EBITDA | | 314 | 305 | 273 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 19.47 | 21.08 | — |
| Price To Sales Ratio | | 3.66 | 3.90 | — |
| Gross Margin | | 77.21 | 97.31 | 41.21 |
| Operating Margin | | 22.14 | 22.98 | 21.57 |
| Net Margin | | 18.36 | 18.28 | 17.87 |
| Shares Outstanding | | 37 | 37 | 36 |
| Market Capitalization | | 2,809 | 2,902 | — |
| Operating Lease Expense | | — | — | — |
