| Total Revenue | | 4,009 | 2,922 | 2,854 | |
| Cost of Goods Sold Incl. D&A | | 1,256 | 996 | 1,453 |
| Gross Profit | | 2,753 | 1,926 | 1,401 |
| Selling, General and Administrative Excl. Other | | 1,371 | 922 | 679 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 583 | 224 | 140 |
| Operating Income | | 798 | 780 | 581 |
| Interest Expense | | 1,524 | 1,247 | 1,333 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 798 | 780 | 581 |
| Income Taxes | | 147 | 138 | 106 |
| Consolidated Net Income | | 652 | 642 | 475 |
| Net Income From Continuing Operations | | 652 | 642 | 475 |
| Net Income | | 652 | 642 | 475 |
| EPS (Recurring) | | 8.12 | 8.15 | 6.01 |
| EPS (Basic, Before Extraordinaries) | | 8.12 | 8.15 | 6.01 |
| EPS (Diluted) | | 8.06 | 8.09 | 5.96 |
| EBITDA | | 877 | 838 | 680 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.93 | 11.79 | — |
| Price To Sales Ratio | | 1.85 | 2.51 | — |
| Gross Margin | | 68.67 | 65.91 | 49.09 |
| Operating Margin | | 19.91 | 26.69 | 20.36 |
| Net Margin | | 16.26 | 21.97 | 16.64 |
| Shares Outstanding | | 77 | 77 | 76 |
| Market Capitalization | | 7,401 | 7,347 | — |
| Operating Lease Expense | | — | — | — |
