| Total Revenue | | 1,348 | 1,435 | 1,583 | |
| Cost of Goods Sold Incl. D&A | | 476 | 770 | 652 |
| Gross Profit | | 873 | 665 | 931 |
| Selling, General and Administrative Excl. Other | | 113 | 107 | 90 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 0 | 4 | 0 |
| Operating Income | | 759 | 554 | 841 |
| Interest Expense | | 289 | 0 | 311 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -40 | 0 | -36 |
| Net Income Before Taxes | | 510 | 554 | 567 |
| Income Taxes | | 40 | 45 | 49 |
| Consolidated Net Income | | 470 | 508 | 518 |
| Net Income From Continuing Operations | | 470 | 508 | 518 |
| Net Income | | 470 | 508 | 518 |
| EPS (Recurring) | | 3.99 | 4.41 | 4.61 |
| EPS (Basic, Before Extraordinaries) | | 3.99 | 4.41 | 4.61 |
| EPS (Diluted) | | 3.99 | 4.41 | 4.61 |
| EBITDA | | 1,144 | 940 | 1,421 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 6.15 | 5.71 | — |
| Price To Sales Ratio | | 1.84 | 1.77 | — |
| Gross Margin | | 64.76 | 46.34 | 58.81 |
| Operating Margin | | 56.31 | 38.61 | 53.13 |
| Net Margin | | 34.87 | 35.40 | 32.72 |
| Shares Outstanding | | 101 | 101 | 101 |
| Market Capitalization | | 2,477 | 2,543 | — |
| Operating Lease Expense | | — | — | — |
