| Total Revenue | | 2,138 | 2,263 | 1,847 | |
| Cost of Goods Sold Incl. D&A | | 410 | 293 | 735 |
| Gross Profit | | 1,726 | 1,970 | 1,112 |
| Selling, General and Administrative Excl. Other | | 325 | 0 | 632 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 627 | 822 | 251 |
| Operating Income | | 775 | 1,145 | 229 |
| Interest Expense | | 482 | 497 | 681 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 52 | 122 | 0 |
| Net Income Before Taxes | | 495 | 526 | 229 |
| Income Taxes | | 124 | 128 | 53 |
| Consolidated Net Income | | 417 | 428 | 184 |
| Net Income From Continuing Operations | | 374 | 398 | 176 |
| Net Income | | 417 | 428 | 184 |
| EPS (Recurring) | | 11.45 | 11.58 | 5.02 |
| EPS (Basic, Before Extraordinaries) | | 11.45 | 11.58 | 5.02 |
| EPS (Diluted) | | 11.45 | 11.58 | 5.02 |
| EBITDA | | 787 | 1,057 | 361 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.38 | 11.48 | — |
| Price To Sales Ratio | | 2.19 | 2.12 | — |
| Gross Margin | | 80.73 | 87.05 | 60.21 |
| Operating Margin | | 36.25 | 50.60 | 12.40 |
| Net Margin | | 19.50 | 18.91 | 9.96 |
| Shares Outstanding | | 36 | 36 | 37 |
| Market Capitalization | | 4,692 | 4,787 | — |
| Operating Lease Expense | | — | — | — |
