| Total Revenue | | 2,731 | 2,632 | 2,424 | |
| Cost of Goods Sold Incl. D&A | | 1,628 | 1,968 | 0 |
| Gross Profit | | 1,103 | 663 | 2,424 |
| Selling, General and Administrative Excl. Other | | 178 | 236 | 213 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 640 | 170 | 1,901 |
| Operating Income | | 286 | 257 | 310 |
| Interest Expense | | 156 | 161 | 191 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -202 | -243 | 81 |
| Net Income Before Taxes | | 372 | 340 | 41 |
| Income Taxes | | 99 | 86 | 9 |
| Consolidated Net Income | | 273 | 254 | 32 |
| Net Income From Continuing Operations | | 273 | 254 | 32 |
| Net Income | | 273 | 254 | 32 |
| EPS (Recurring) | | 1.99 | 1.85 | 0.23 |
| EPS (Basic, Before Extraordinaries) | | 1.99 | 1.85 | 0.23 |
| EPS (Diluted) | | 1.97 | 1.82 | 0.22 |
| EBITDA | | 620 | 631 | 355 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 14.86 | 8.86 | — |
| Price To Sales Ratio | | 1.43 | 0.86 | — |
| Gross Margin | | 40.39 | 25.19 | 100.00 |
| Operating Margin | | 10.47 | 9.76 | 12.79 |
| Net Margin | | 10.00 | 9.65 | 1.32 |
| Shares Outstanding | | 133 | 140 | 131 |
| Market Capitalization | | 3,894 | 2,257 | — |
| Operating Lease Expense | | — | — | — |
