| Total Revenue | | 989 | 1,003 | 936 | |
| Cost of Goods Sold Incl. D&A | | 383 | 228 | 210 |
| Gross Profit | | 605 | 775 | 726 |
| Selling, General and Administrative Excl. Other | | 55 | 79 | 82 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 89 | 316 | 0 |
| Operating Income | | 461 | 381 | 644 |
| Interest Expense | | 106 | 105 | 99 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 166 | 56 | 277 |
| Net Income Before Taxes | | 240 | 220 | 286 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 232 | 212 | 274 |
| Net Income From Continuing Operations | | 240 | 220 | 286 |
| Net Income | | 232 | 212 | 274 |
| EPS (Recurring) | | 0.91 | 0.86 | 1.20 |
| EPS (Basic, Before Extraordinaries) | | 0.91 | 0.86 | 1.20 |
| EPS (Diluted) | | 0.91 | 0.86 | 1.20 |
| EBITDA | | 593 | 641 | 614 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 36.40 | 45.02 | — |
| Price To Sales Ratio | | 7.64 | 8.96 | — |
| Gross Margin | | 61.17 | 77.27 | 77.56 |
| Operating Margin | | 46.61 | 37.99 | 68.80 |
| Net Margin | | 23.46 | 21.14 | 29.27 |
| Shares Outstanding | | 228 | 232 | 218 |
| Market Capitalization | | 7,551 | 8,983 | — |
| Operating Lease Expense | | — | — | — |
