| Total Revenue | | 1,124 | 1,120 | 1,130 | |
| Cost of Goods Sold Incl. D&A | | 500 | 502 | 512 |
| Gross Profit | | 624 | 618 | 618 |
| Selling, General and Administrative Excl. Other | | 17 | 0 | 0 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 441 | 457 | 475 |
| Operating Income | | 166 | 162 | 143 |
| Interest Expense | | 62 | 63 | 66 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 28 |
| Net Income Before Taxes | | 105 | 101 | 50 |
| Income Taxes | | -1 | -1 | 2 |
| Consolidated Net Income | | 104 | 101 | 48 |
| Net Income From Continuing Operations | | 105 | 102 | 48 |
| Net Income | | 104 | 101 | 48 |
| EPS (Recurring) | | 0.48 | 0.44 | 0.18 |
| EPS (Basic, Before Extraordinaries) | | 0.48 | 0.44 | 0.18 |
| EPS (Diluted) | | 0.47 | 0.44 | 0.18 |
| EBITDA | | 280 | 275 | 229 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 26.19 | 20.36 | — |
| Price To Sales Ratio | | 2.23 | 1.65 | — |
| Gross Margin | | 55.52 | 55.18 | 54.69 |
| Operating Margin | | 14.77 | 14.46 | 12.65 |
| Net Margin | | 9.25 | 9.02 | 4.25 |
| Shares Outstanding | | 204 | 206 | 210 |
| Market Capitalization | | 2,511 | 1,846 | — |
| Operating Lease Expense | | — | — | — |
