| Total Revenue | | 1,642 | 1,611 | 1,514 | |
| Cost of Goods Sold Incl. D&A | | 625 | 285 | 228 |
| Gross Profit | | 1,016 | 1,326 | 1,286 |
| Selling, General and Administrative Excl. Other | | 238 | 158 | 137 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 463 | 842 | 826 |
| Operating Income | | 315 | 326 | 323 |
| Interest Expense | | 153 | 150 | 132 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -11 | -12 | -23 |
| Net Income Before Taxes | | 173 | 188 | 215 |
| Income Taxes | | 5 | 6 | -9 |
| Consolidated Net Income | | 167 | 181 | 224 |
| Net Income From Continuing Operations | | 167 | 181 | 224 |
| Net Income | | 167 | 181 | 224 |
| EPS (Recurring) | | 2.73 | 2.95 | 3.66 |
| EPS (Basic, Before Extraordinaries) | | 2.73 | 2.95 | 3.66 |
| EPS (Diluted) | | 2.72 | 2.94 | 3.65 |
| EBITDA | | 580 | 587 | 574 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 25.69 | 21.95 | — |
| Price To Sales Ratio | | 2.60 | 2.44 | — |
| Gross Margin | | 61.88 | 82.31 | 84.94 |
| Operating Margin | | 19.18 | 20.24 | 21.33 |
| Net Margin | | 10.17 | 11.24 | 14.80 |
| Shares Outstanding | | 61 | 61 | 61 |
| Market Capitalization | | 4,263 | 3,937 | — |
| Operating Lease Expense | | — | — | — |
