| Total Revenue | | 1,037 | 938 | 1,244 | |
| Cost of Goods Sold Incl. D&A | | 500 | 505 | 535 |
| Gross Profit | | 537 | 433 | 709 |
| Selling, General and Administrative Excl. Other | | 135 | 123 | 121 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 0 | -176 |
| Operating Income | | 404 | 310 | 765 |
| Interest Expense | | 72 | 80 | 101 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -167 | -102 | 4 |
| Net Income Before Taxes | | 502 | 344 | 669 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 502 | 344 | 669 |
| Net Income From Continuing Operations | | 502 | 344 | 669 |
| Net Income | | 502 | 344 | 669 |
| EPS (Recurring) | | 10.70 | 7.40 | 13.78 |
| EPS (Basic, Before Extraordinaries) | | 10.70 | 7.40 | 13.78 |
| EPS (Diluted) | | 10.17 | 7.03 | 13.15 |
| EBITDA | | 746 | 592 | 946 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.92 | 7.23 | — |
| Price To Sales Ratio | | 3.65 | 2.66 | — |
| Gross Margin | | 51.78 | 46.16 | 56.99 |
| Operating Margin | | 38.96 | 33.05 | 61.50 |
| Net Margin | | 48.41 | 36.67 | 53.78 |
| Shares Outstanding | | 47 | 49 | 49 |
| Market Capitalization | | 3,787 | 2,491 | — |
| Operating Lease Expense | | — | — | — |
