| Total Revenue | | 582 | 578 | 516 | |
| Cost of Goods Sold Incl. D&A | | 519 | 535 | 456 |
| Gross Profit | | 64 | 44 | 59 |
| Selling, General and Administrative Excl. Other | | 0 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -91 | -96 | -73 |
| Operating Income | | 155 | 140 | 132 |
| Interest Expense | | 172 | 176 | 154 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -190 | -171 | -81 |
| Net Income Before Taxes | | 172 | 135 | 58 |
| Income Taxes | | 0 | 0 | 1 |
| Consolidated Net Income | | 173 | 136 | 59 |
| Net Income From Continuing Operations | | 172 | 135 | 57 |
| Net Income | | 173 | 136 | 59 |
| EPS (Recurring) | | 5.62 | 4.41 | 1.87 |
| EPS (Basic, Before Extraordinaries) | | 5.62 | 4.41 | 1.87 |
| EPS (Diluted) | | 5.50 | 4.34 | 1.87 |
| EBITDA | | 502 | 476 | 354 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 8.62 | 8.53 | — |
| Price To Sales Ratio | | 2.44 | 1.92 | — |
| Gross Margin | | 11.00 | 7.61 | 11.43 |
| Operating Margin | | 26.63 | 24.22 | 25.58 |
| Net Margin | | 29.73 | 23.53 | 11.43 |
| Shares Outstanding | | 30 | 30 | 31 |
| Market Capitalization | | 1,422 | 1,110 | — |
| Operating Lease Expense | | — | — | — |
