| Total Revenue | | 2,324 | 2,427 | 2,084 | |
| Cost of Goods Sold Incl. D&A | | 746 | 999 | 1,308 |
| Gross Profit | | 1,580 | 1,429 | 775 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 1,113 | 971 | 376 |
| Operating Income | | 467 | 457 | 399 |
| Interest Expense | | 138 | 143 | 147 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -4 | -7 | -7 |
| Net Income Before Taxes | | 331 | 321 | 259 |
| Income Taxes | | 57 | 57 | 36 |
| Consolidated Net Income | | 273 | 264 | 223 |
| Net Income From Continuing Operations | | 273 | 264 | 223 |
| Net Income | | 273 | 264 | 223 |
| EPS (Recurring) | | 4.45 | 4.39 | 3.92 |
| EPS (Basic, Before Extraordinaries) | | 4.45 | 4.39 | 3.92 |
| EPS (Diluted) | | 4.43 | 4.37 | 3.90 |
| EBITDA | | 783 | 782 | 703 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.33 | 17.68 | — |
| Price To Sales Ratio | | 2.08 | 1.91 | — |
| Gross Margin | | 67.99 | 58.88 | 37.19 |
| Operating Margin | | 20.09 | 18.83 | 19.15 |
| Net Margin | | 11.75 | 10.88 | 10.70 |
| Shares Outstanding | | 63 | 60 | 57 |
| Market Capitalization | | 4,836 | 4,635 | — |
| Operating Lease Expense | | — | — | — |
