| Total Revenue | | 489 | 476 | 383 | |
| Cost of Goods Sold Incl. D&A | | 177 | 115 | 98 |
| Gross Profit | | 313 | 361 | 285 |
| Selling, General and Administrative Excl. Other | | 48 | 47 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 65 | 122 | 94 |
| Operating Income | | 200 | 192 | 148 |
| Interest Expense | | 34 | 33 | 21 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -258 | -243 | -57 |
| Net Income Before Taxes | | 423 | 403 | 184 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 423 | 403 | 184 |
| Net Income From Continuing Operations | | 423 | 403 | 184 |
| Net Income | | 423 | 403 | 184 |
| EPS (Recurring) | | 4.08 | 3.93 | 1.92 |
| EPS (Basic, Before Extraordinaries) | | 4.08 | 3.93 | 1.92 |
| EPS (Diluted) | | 4.08 | 3.92 | 1.92 |
| EBITDA | | 582 | 557 | 299 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.77 | 14.98 | — |
| Price To Sales Ratio | | 13.82 | 12.58 | — |
| Gross Margin | | 64.01 | 75.84 | 74.41 |
| Operating Margin | | 40.90 | 40.34 | 38.64 |
| Net Margin | | 86.50 | 84.66 | 48.04 |
| Shares Outstanding | | 105 | 102 | 96 |
| Market Capitalization | | 6,757 | 5,988 | — |
| Operating Lease Expense | | — | — | — |
