| Total Revenue | | 1,422 | 1,412 | 1,431 | |
| Cost of Goods Sold Incl. D&A | | 988 | 1,322 | 922 |
| Gross Profit | | 433 | 90 | 509 |
| Selling, General and Administrative Excl. Other | | 49 | 0 | 43 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 134 | -160 | 173 |
| Operating Income | | 249 | 250 | 293 |
| Interest Expense | | 63 | 89 | 78 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 13 | -15 | 0 |
| Net Income Before Taxes | | 173 | 176 | 215 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 173 | 175 | 214 |
| Net Income From Continuing Operations | | 173 | 175 | 214 |
| Net Income | | 173 | 175 | 214 |
| EPS (Recurring) | | 0.73 | 0.74 | 0.89 |
| EPS (Basic, Before Extraordinaries) | | 0.73 | 0.74 | 0.89 |
| EPS (Diluted) | | 0.73 | 0.74 | 0.89 |
| EBITDA | | 430 | 458 | 483 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.73 | 16.01 | — |
| Price To Sales Ratio | | 2.75 | 2.00 | — |
| Gross Margin | | 30.45 | 6.37 | 35.57 |
| Operating Margin | | 17.51 | 17.71 | 20.48 |
| Net Margin | | 12.17 | 12.39 | 14.95 |
| Shares Outstanding | | 236 | 238 | 241 |
| Market Capitalization | | 3,915 | 2,820 | — |
| Operating Lease Expense | | — | — | — |
