| Total Revenue | | 799 | 831 | 903 | |
| Cost of Goods Sold Incl. D&A | | 154 | 209 | 433 |
| Gross Profit | | 645 | 622 | 470 |
| Selling, General and Administrative Excl. Other | | 84 | 162 | 171 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 448 | 315 | 117 |
| Operating Income | | 113 | 145 | 182 |
| Interest Expense | | 165 | 162 | 183 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -211 | -205 | -209 |
| Net Income Before Taxes | | 159 | 187 | 208 |
| Income Taxes | | 45 | 51 | 55 |
| Consolidated Net Income | | 116 | 138 | 122 |
| Net Income From Continuing Operations | | 114 | 136 | 152 |
| Net Income | | 116 | 138 | 122 |
| EPS (Recurring) | | 17.22 | 20.27 | 17.19 |
| EPS (Basic, Before Extraordinaries) | | 17.22 | 20.27 | 17.19 |
| EPS (Diluted) | | 16.97 | 19.97 | 16.89 |
| EBITDA | | 385 | 409 | 460 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.34 | 8.17 | — |
| Price To Sales Ratio | | 1.24 | 1.37 | — |
| Gross Margin | | 80.73 | 74.85 | 52.05 |
| Operating Margin | | 14.14 | 17.45 | 20.16 |
| Net Margin | | 14.52 | 16.61 | 13.51 |
| Shares Outstanding | | 7 | 7 | 7 |
| Market Capitalization | | 991 | 1,142 | — |
| Operating Lease Expense | | — | — | — |
