| Total Revenue | | 1,060 | 1,013 | 941 | |
| Cost of Goods Sold Incl. D&A | | 857 | 802 | 697 |
| Gross Profit | | 204 | 212 | 244 |
| Selling, General and Administrative Excl. Other | | 24 | 29 | 36 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 6 | 0 | 5 |
| Operating Income | | 175 | 183 | 203 |
| Interest Expense | | 190 | 179 | 151 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -185 | -174 | -91 |
| Net Income Before Taxes | | 170 | 177 | 143 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 170 | 176 | 143 |
| Net Income From Continuing Operations | | 170 | 176 | 143 |
| Net Income | | 170 | 176 | 143 |
| EPS (Recurring) | | 3.16 | 3.30 | 2.99 |
| EPS (Basic, Before Extraordinaries) | | 3.16 | 3.30 | 2.99 |
| EPS (Diluted) | | 3.16 | 3.30 | 2.99 |
| EBITDA | | 493 | 484 | 395 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 15.95 | 13.52 | — |
| Price To Sales Ratio | | 2.57 | 2.38 | — |
| Gross Margin | | 19.25 | 20.93 | 25.93 |
| Operating Margin | | 16.51 | 18.07 | 21.57 |
| Net Margin | | 16.04 | 17.37 | 15.20 |
| Shares Outstanding | | 54 | 54 | 47 |
| Market Capitalization | | 2,722 | 2,409 | — |
| Operating Lease Expense | | — | — | — |
