| Total Revenue | | 3,780 | 3,757 | 2,393 | |
| Cost of Goods Sold Incl. D&A | | 1,091 | 1,189 | 742 |
| Gross Profit | | 2,689 | 2,568 | 1,651 |
| Selling, General and Administrative Excl. Other | | 611 | 596 | 679 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 861 | 925 | 272 |
| Operating Income | | 1,216 | 1,047 | 700 |
| Interest Expense | | 1,068 | 1,076 | 726 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 1,209 | 1,040 | 700 |
| Income Taxes | | 276 | 242 | 165 |
| Consolidated Net Income | | 936 | 799 | 535 |
| Net Income From Continuing Operations | | 936 | 799 | 535 |
| Net Income | | 936 | 799 | 535 |
| EPS (Recurring) | | 9.33 | 7.92 | 7.01 |
| EPS (Basic, Before Extraordinaries) | | 9.33 | 7.92 | 7.01 |
| EPS (Diluted) | | 9.27 | 7.86 | 6.97 |
| EBITDA | | 1,345 | 1,171 | 757 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.41 | 11.97 | — |
| Price To Sales Ratio | | 2.53 | 2.50 | — |
| Gross Margin | | 71.14 | 68.35 | 68.99 |
| Operating Margin | | 32.17 | 27.87 | 29.25 |
| Net Margin | | 24.76 | 21.27 | 22.36 |
| Shares Outstanding | | 99 | 100 | 76 |
| Market Capitalization | | 9,556 | 9,411 | — |
| Operating Lease Expense | | — | — | — |
