| Total Revenue | | 1,654 | 1,663 | 1,725 | |
| Cost of Goods Sold Incl. D&A | | 573 | 1,056 | 131 |
| Gross Profit | | 1,081 | 607 | 1,594 |
| Selling, General and Administrative Excl. Other | | 232 | 236 | 217 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 507 | 0 | 914 |
| Operating Income | | 342 | 370 | 463 |
| Interest Expense | | 133 | 134 | 168 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 7 | 10 | 4 |
| Net Income Before Taxes | | 203 | 227 | 292 |
| Income Taxes | | 53 | 58 | 64 |
| Consolidated Net Income | | 150 | 168 | 227 |
| Net Income From Continuing Operations | | 150 | 168 | 227 |
| Net Income | | 150 | 168 | 227 |
| EPS (Recurring) | | 2.68 | 3.09 | 3.82 |
| EPS (Basic, Before Extraordinaries) | | 2.68 | 3.09 | 3.82 |
| EPS (Diluted) | | 2.65 | 3.06 | 3.79 |
| EBITDA | | 514 | 535 | 623 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.60 | 11.86 | — |
| Price To Sales Ratio | | 1.38 | 1.20 | — |
| Gross Margin | | 65.36 | 36.50 | 92.41 |
| Operating Margin | | 20.68 | 22.25 | 26.84 |
| Net Margin | | 9.07 | 10.10 | 13.16 |
| Shares Outstanding | | 49 | 55 | 60 |
| Market Capitalization | | 2,285 | 1,996 | — |
| Operating Lease Expense | | — | — | — |
