| Total Revenue | | 1,808 | 1,810 | 1,788 | |
| Cost of Goods Sold Incl. D&A | | 484 | 0 | 0 |
| Gross Profit | | 1,324 | 1,810 | 1,788 |
| Selling, General and Administrative Excl. Other | | 159 | 156 | 149 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 925 | 1,382 | 1,375 |
| Operating Income | | 240 | 272 | 264 |
| Interest Expense | | 347 | 354 | 390 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -920 | -1,013 | -147 |
| Net Income Before Taxes | | 828 | 951 | 43 |
| Income Taxes | | 12 | 14 | 23 |
| Consolidated Net Income | | 795 | 905 | 70 |
| Net Income From Continuing Operations | | 815 | 937 | 20 |
| Net Income | | 795 | 905 | 70 |
| EPS (Recurring) | | 3.81 | 4.40 | 0.04 |
| EPS (Basic, Before Extraordinaries) | | 3.81 | 4.40 | 0.04 |
| EPS (Diluted) | | 3.64 | 4.20 | 0.04 |
| EBITDA | | 1,640 | 1,767 | 881 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.39 | 7.92 | — |
| Price To Sales Ratio | | 3.97 | 3.53 | — |
| Gross Margin | | 73.23 | 100.00 | 100.00 |
| Operating Margin | | 13.27 | 15.03 | 14.77 |
| Net Margin | | 43.97 | 50.00 | 3.91 |
| Shares Outstanding | | 190 | 192 | 191 |
| Market Capitalization | | 7,184 | 6,390 | — |
| Operating Lease Expense | | — | — | — |
