| Total Revenue | | 850 | 878 | 2,084 | |
| Cost of Goods Sold Incl. D&A | | 353 | 375 | 1,527 |
| Gross Profit | | 496 | 503 | 557 |
| Selling, General and Administrative Excl. Other | | 44 | 20 | 33 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 40 | 29 | 61 |
| Operating Income | | 412 | 454 | 462 |
| Interest Expense | | 82 | 91 | 150 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -31 | -34 | 6 |
| Net Income Before Taxes | | 366 | 397 | 316 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 345 | 365 | 320 |
| Net Income From Continuing Operations | | 366 | 397 | 316 |
| Net Income | | 345 | 365 | 320 |
| EPS (Recurring) | | 2.68 | 2.86 | 2.44 |
| EPS (Basic, Before Extraordinaries) | | 2.68 | 2.86 | 2.44 |
| EPS (Diluted) | | 2.68 | 2.86 | 2.44 |
| EBITDA | | 578 | 637 | 620 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 5.67 | 5.52 | — |
| Price To Sales Ratio | | 2.16 | 2.16 | — |
| Gross Margin | | 58.35 | 57.29 | 26.73 |
| Operating Margin | | 48.47 | 51.71 | 22.17 |
| Net Margin | | 40.59 | 41.57 | 15.36 |
| Shares Outstanding | | 121 | 120 | 119 |
| Market Capitalization | | 1,838 | 1,895 | — |
| Operating Lease Expense | | — | — | — |