| Total Revenue | | 1,702 | 1,592 | 1,435 | |
| Cost of Goods Sold Incl. D&A | | 1,269 | 1,232 | 1,126 |
| Gross Profit | | 433 | 360 | 309 |
| Selling, General and Administrative Excl. Other | | 140 | 146 | 144 |
| Research and Development | | 4 | 5 | 5 |
| Other Operating Expense | | -4 | -5 | 0 |
| Operating Income | | 295 | 214 | 160 |
| Interest Expense | | 198 | 249 | 267 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 2 | -134 | -18 |
| Net Income Before Taxes | | 463 | 199 | -85 |
| Income Taxes | | 53 | 65 | 22 |
| Consolidated Net Income | | 407 | 132 | 476 |
| Net Income From Continuing Operations | | 410 | 134 | -107 |
| Net Income | | 407 | 132 | 476 |
| EPS (Recurring) | | 2.04 | 0.65 | 2.56 |
| EPS (Basic, Before Extraordinaries) | | 2.04 | 0.65 | 2.56 |
| EPS (Diluted) | | 1.48 | 0.59 | 2.56 |
| EBITDA | | 598 | 845 | 626 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 21.27 | 59.13 | — |
| Price To Sales Ratio | | 3.59 | 4.17 | — |
| Gross Margin | | 25.44 | 22.61 | 21.53 |
| Operating Margin | | 17.33 | 13.44 | 11.15 |
| Net Margin | | 23.91 | 8.29 | 33.17 |
| Shares Outstanding | | 194 | 190 | 184 |
| Market Capitalization | | 6,107 | 6,631 | — |
| Operating Lease Expense | | — | — | — |
