| Total Revenue | | 1,985 | 1,880 | 2,041 | |
| Cost of Goods Sold Incl. D&A | | 413 | 367 | 282 |
| Gross Profit | | 1,572 | 1,514 | 1,759 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 129 | 81 | 116 |
| Operating Income | | 1,443 | 1,433 | 1,644 |
| Interest Expense | | 1,314 | 1,277 | 1,349 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -284 | -324 | -111 |
| Net Income Before Taxes | | 412 | 480 | 406 |
| Income Taxes | | 29 | 37 | 25 |
| Consolidated Net Income | | 352 | 412 | 360 |
| Net Income From Continuing Operations | | 384 | 443 | 381 |
| Net Income | | 352 | 412 | 360 |
| EPS (Recurring) | | 1.04 | 1.22 | 1.13 |
| EPS (Basic, Before Extraordinaries) | | 1.04 | 1.22 | 1.13 |
| EPS (Diluted) | | 1.05 | 1.22 | 1.12 |
| EBITDA | | 1,831 | 1,839 | 1,798 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.90 | 14.76 | — |
| Price To Sales Ratio | | 2.84 | 3.23 | — |
| Gross Margin | | 79.19 | 80.53 | 86.18 |
| Operating Margin | | 72.70 | 76.22 | 80.55 |
| Net Margin | | 17.73 | 21.91 | 17.64 |
| Shares Outstanding | | 337 | 337 | 320 |
| Market Capitalization | | 5,628 | 6,069 | — |
| Operating Lease Expense | | — | — | — |
