| Total Revenue | | 3,347 | 3,143 | 3,070 | |
| Cost of Goods Sold Incl. D&A | | 1,871 | 1,684 | 1,674 |
| Gross Profit | | 1,476 | 1,459 | 1,397 |
| Selling, General and Administrative Excl. Other | | 337 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 989 | 1,326 | 1,287 |
| Operating Income | | 152 | 132 | 110 |
| Interest Expense | | 82 | 70 | 69 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 47 | 34 | 9 |
| Net Income Before Taxes | | 23 | 29 | 32 |
| Income Taxes | | 10 | 10 | 7 |
| Consolidated Net Income | | 13 | 18 | 25 |
| Net Income From Continuing Operations | | 13 | 18 | 25 |
| Net Income | | 13 | 18 | 25 |
| EPS (Recurring) | | 0.67 | 0.83 | 1.14 |
| EPS (Basic, Before Extraordinaries) | | 0.67 | 0.83 | 1.14 |
| EPS (Diluted) | | 0.67 | 0.83 | 1.14 |
| EBITDA | | 370 | 342 | 326 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 137.79 | 191.93 | — |
| Price To Sales Ratio | | 0.77 | 1.12 | — |
| Gross Margin | | 44.10 | 46.42 | 45.50 |
| Operating Margin | | 4.54 | 4.20 | 3.58 |
| Net Margin | | 0.39 | 0.57 | 0.81 |
| Shares Outstanding | | 28 | 22 | 21 |
| Market Capitalization | | 2,585 | 3,505 | — |
| Operating Lease Expense | | — | — | — |
