| Total Revenue | | 700 | 718 | 641 | |
| Cost of Goods Sold Incl. D&A | | 236 | 397 | 59 |
| Gross Profit | | 464 | 321 | 582 |
| Selling, General and Administrative Excl. Other | | 42 | 56 | 50 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 14 | -112 | 216 |
| Operating Income | | 408 | 377 | 316 |
| Interest Expense | | 135 | 133 | 131 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -1 | -34 | 44 |
| Net Income Before Taxes | | 274 | 277 | 147 |
| Income Taxes | | 4 | 2 | 1 |
| Consolidated Net Income | | 273 | 275 | 146 |
| Net Income From Continuing Operations | | 273 | 275 | 146 |
| Net Income | | 273 | 275 | 146 |
| EPS (Recurring) | | 3.25 | 3.30 | 1.61 |
| EPS (Basic, Before Extraordinaries) | | 3.25 | 3.30 | 1.61 |
| EPS (Diluted) | | 3.24 | 3.28 | 1.60 |
| EBITDA | | 583 | 580 | 438 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 17.75 | 15.21 | — |
| Price To Sales Ratio | | 6.24 | 5.28 | — |
| Gross Margin | | 66.29 | 44.71 | 90.80 |
| Operating Margin | | 58.29 | 52.51 | 49.30 |
| Net Margin | | 39.00 | 38.30 | 22.78 |
| Shares Outstanding | | 76 | 76 | 76 |
| Market Capitalization | | 4,371 | 3,792 | — |
| Operating Lease Expense | | — | — | — |
