| Total Revenue | | 1,240 | 1,198 | 1,051 | |
| Cost of Goods Sold Incl. D&A | | 186 | 665 | 15 |
| Gross Profit | | 1,053 | 533 | 1,037 |
| Selling, General and Administrative Excl. Other | | 74 | 0 | 88 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 183 | -216 | 289 |
| Operating Income | | 797 | 749 | 660 |
| Interest Expense | | 213 | 221 | 222 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -88 | -95 | 17 |
| Net Income Before Taxes | | 672 | 624 | 429 |
| Income Taxes | | 16 | 15 | 11 |
| Consolidated Net Income | | 633 | 590 | 406 |
| Net Income From Continuing Operations | | 656 | 609 | 418 |
| Net Income | | 633 | 590 | 406 |
| EPS (Recurring) | | 2.14 | 2.02 | 1.57 |
| EPS (Basic, Before Extraordinaries) | | 2.14 | 2.02 | 1.57 |
| EPS (Diluted) | | 2.07 | 1.94 | 1.55 |
| EBITDA | | 1,216 | 1,170 | 947 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.51 | 22.86 | — |
| Price To Sales Ratio | | 10.67 | 10.96 | — |
| Gross Margin | | 84.92 | 44.49 | 98.67 |
| Operating Margin | | 64.27 | 62.52 | 62.80 |
| Net Margin | | 51.05 | 49.25 | 38.63 |
| Shares Outstanding | | 297 | 296 | 258 |
| Market Capitalization | | 13,225 | 13,125 | — |
| Operating Lease Expense | | — | — | — |
