| Total Revenue | | 468 | 459 | 439 | |
| Cost of Goods Sold Incl. D&A | | 356 | 351 | 337 |
| Gross Profit | | 113 | 108 | 102 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -125 | -120 | -111 |
| Operating Income | | 238 | 228 | 213 |
| Interest Expense | | 99 | 94 | 74 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | 15 | -54 |
| Net Income Before Taxes | | 131 | 107 | 164 |
| Income Taxes | | 0 | 1 | 1 |
| Consolidated Net Income | | 128 | 103 | 156 |
| Net Income From Continuing Operations | | 130 | 106 | 163 |
| Net Income | | 128 | 103 | 156 |
| EPS (Recurring) | | 0.66 | 0.51 | 0.86 |
| EPS (Basic, Before Extraordinaries) | | 0.66 | 0.51 | 0.86 |
| EPS (Diluted) | | 0.64 | 0.50 | 0.86 |
| EBITDA | | 404 | 377 | 423 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 32.16 | 34.74 | — |
| Price To Sales Ratio | | 8.36 | 7.11 | — |
| Gross Margin | | 24.15 | 23.53 | 23.23 |
| Operating Margin | | 50.85 | 49.67 | 48.52 |
| Net Margin | | 27.35 | 22.44 | 35.54 |
| Shares Outstanding | | 190 | 188 | 187 |
| Market Capitalization | | 3,910 | 3,266 | — |
| Operating Lease Expense | | — | — | — |
