| Total Revenue | | 2,405 | 2,390 | 2,936 | |
| Cost of Goods Sold Incl. D&A | | 1,822 | 1,846 | 2,369 |
| Gross Profit | | 584 | 544 | 567 |
| Selling, General and Administrative Excl. Other | | 321 | 303 | 407 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 76 | 121 | 95 |
| Operating Income | | 188 | 120 | 65 |
| Interest Expense | | 144 | 146 | 365 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -384 | -357 | -692 |
| Net Income Before Taxes | | 327 | 233 | 278 |
| Income Taxes | | 82 | 42 | -113 |
| Consolidated Net Income | | 246 | 191 | 391 |
| Net Income From Continuing Operations | | 246 | 191 | 391 |
| Net Income | | 246 | 191 | 391 |
| EPS (Recurring) | | 6.38 | 5.09 | 7.64 |
| EPS (Basic, Before Extraordinaries) | | 6.38 | 5.09 | 7.64 |
| EPS (Diluted) | | 6.38 | 5.09 | 7.64 |
| EBITDA | | 740 | 645 | 995 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 4.37 | 5.89 | — |
| Price To Sales Ratio | | 0.51 | 0.55 | — |
| Gross Margin | | 24.28 | 22.76 | 19.31 |
| Operating Margin | | 7.82 | 5.02 | 2.21 |
| Net Margin | | 10.23 | 7.99 | 13.32 |
| Shares Outstanding | | 44 | 44 | 44 |
| Market Capitalization | | 1,226 | 1,318 | — |
| Operating Lease Expense | | — | — | — |
