| Total Revenue | | 1,358 | 1,318 | 1,625 | |
| Cost of Goods Sold Incl. D&A | | 956 | 930 | 1,261 |
| Gross Profit | | 401 | 389 | 364 |
| Selling, General and Administrative Excl. Other | | 134 | 130 | 102 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 2 | 3 | 4 |
| Operating Income | | 263 | 256 | 258 |
| Interest Expense | | 1,121 | 910 | 1,250 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 263 | 256 | 258 |
| Income Taxes | | 48 | 48 | 51 |
| Consolidated Net Income | | 217 | 207 | 207 |
| Net Income From Continuing Operations | | 217 | 207 | 207 |
| Net Income | | 217 | 207 | 207 |
| EPS (Recurring) | | 17.44 | 16.73 | 16.59 |
| EPS (Basic, Before Extraordinaries) | | 17.44 | 16.73 | 16.59 |
| EPS (Diluted) | | 17.38 | 16.62 | 16.44 |
| EBITDA | | 263 | 256 | 258 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 10.56 | 10.56 | — |
| Price To Sales Ratio | | 1.76 | 1.47 | — |
| Gross Margin | | 29.53 | 29.51 | 22.40 |
| Operating Margin | | 19.37 | 19.42 | 15.88 |
| Net Margin | | 15.98 | 15.71 | 12.74 |
| Shares Outstanding | | 13 | 11 | 11 |
| Market Capitalization | | 2,385 | 1,931 | — |
| Operating Lease Expense | | — | — | — |
