| Total Revenue | | 744 | 727 | 670 | |
| Cost of Goods Sold Incl. D&A | | 395 | 563 | 183 |
| Gross Profit | | 350 | 164 | 487 |
| Selling, General and Administrative Excl. Other | | 49 | 42 | 41 |
| Research and Development | | 0 | 0 | 2 |
| Other Operating Expense | | 16 | -185 | 171 |
| Operating Income | | 285 | 308 | 272 |
| Interest Expense | | 93 | 90 | 83 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -180 | -76 | -108 |
| Net Income Before Taxes | | 373 | 279 | 302 |
| Income Taxes | | 13 | 15 | 6 |
| Consolidated Net Income | | 342 | 247 | 287 |
| Net Income From Continuing Operations | | 359 | 264 | 296 |
| Net Income | | 342 | 247 | 287 |
| EPS (Recurring) | | 2.59 | 1.87 | 2.17 |
| EPS (Basic, Before Extraordinaries) | | 2.59 | 1.87 | 2.17 |
| EPS (Diluted) | | 2.58 | 1.87 | 2.17 |
| EBITDA | | 656 | 569 | 557 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 23.95 | 30.63 | — |
| Price To Sales Ratio | | 10.96 | 10.40 | — |
| Gross Margin | | 47.04 | 22.56 | 72.69 |
| Operating Margin | | 38.31 | 42.37 | 40.60 |
| Net Margin | | 45.97 | 33.98 | 42.84 |
| Shares Outstanding | | 132 | 132 | 132 |
| Market Capitalization | | 8,158 | 7,560 | — |
| Operating Lease Expense | | — | — | — |
