| Total Revenue | | 777 | 764 | 753 | |
| Cost of Goods Sold Incl. D&A | | 528 | 646 | 493 |
| Gross Profit | | 248 | 118 | 260 |
| Selling, General and Administrative Excl. Other | | 38 | 33 | 47 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -25 | -146 | 0 |
| Operating Income | | 234 | 230 | 213 |
| Interest Expense | | 90 | 88 | 84 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -22 | -17 | -15 |
| Net Income Before Taxes | | 166 | 160 | 144 |
| Income Taxes | | 1 | 1 | 0 |
| Consolidated Net Income | | 157 | 152 | 139 |
| Net Income From Continuing Operations | | 166 | 160 | 144 |
| Net Income | | 157 | 152 | 139 |
| EPS (Recurring) | | 1.38 | 1.35 | 1.23 |
| EPS (Basic, Before Extraordinaries) | | 1.38 | 1.35 | 1.23 |
| EPS (Diluted) | | 1.38 | 1.34 | 1.23 |
| EBITDA | | 420 | 409 | 384 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 24.29 | 20.75 | — |
| Price To Sales Ratio | | 4.87 | 4.11 | — |
| Gross Margin | | 31.92 | 15.45 | 34.53 |
| Operating Margin | | 30.12 | 30.10 | 28.29 |
| Net Margin | | 20.21 | 19.90 | 18.46 |
| Shares Outstanding | | 113 | 113 | 112 |
| Market Capitalization | | 3,788 | 3,141 | — |
| Operating Lease Expense | | — | — | — |
