| Total Revenue | | 550 | 680 | 841 | |
| Cost of Goods Sold Incl. D&A | | -4 | 1 | 103 |
| Gross Profit | | 553 | 678 | 738 |
| Selling, General and Administrative Excl. Other | | 26 | 3 | 84 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -233 | 0 | -233 |
| Operating Income | | 760 | 675 | 887 |
| Interest Expense | | 73 | 89 | 100 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 622 | 523 | 787 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 294 | 249 | 308 |
| Net Income From Continuing Operations | | 622 | 523 | 787 |
| Net Income | | 294 | 249 | 308 |
| EPS (Recurring) | | 2.25 | 1.88 | 2.45 |
| EPS (Basic, Before Extraordinaries) | | 2.25 | 1.88 | 2.45 |
| EPS (Diluted) | | 2.25 | 1.88 | 2.45 |
| EBITDA | | 760 | 675 | 887 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.45 | 10.98 | — |
| Price To Sales Ratio | | 4.60 | 3.58 | — |
| Gross Margin | | 100.55 | 99.71 | 87.75 |
| Operating Margin | | 138.18 | 99.26 | 105.47 |
| Net Margin | | 53.45 | 36.62 | 36.62 |
| Shares Outstanding | | 119 | 118 | 114 |
| Market Capitalization | | 2,531 | 2,437 | — |
| Operating Lease Expense | | — | — | — |
