| Total Revenue | | 657 | 658 | 640 | |
| Cost of Goods Sold Incl. D&A | | 396 | 756 | 266 |
| Gross Profit | | 263 | -98 | 375 |
| Selling, General and Administrative Excl. Other | | 19 | 0 | 24 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 123 | -219 | 221 |
| Operating Income | | 122 | 121 | 129 |
| Interest Expense | | 78 | 79 | 76 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -16 | -15 | 13 |
| Net Income Before Taxes | | 58 | 58 | 40 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 56 | 57 | 39 |
| Net Income From Continuing Operations | | 58 | 58 | 40 |
| Net Income | | 56 | 57 | 39 |
| EPS (Recurring) | | 0.24 | 0.24 | 0.17 |
| EPS (Basic, Before Extraordinaries) | | 0.24 | 0.24 | 0.17 |
| EPS (Diluted) | | 0.24 | 0.24 | 0.17 |
| EBITDA | | 380 | 380 | 337 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 65.92 | 72.83 | — |
| Price To Sales Ratio | | 5.88 | 6.22 | — |
| Gross Margin | | 40.03 | -14.89 | 58.59 |
| Operating Margin | | 18.57 | 18.39 | 20.16 |
| Net Margin | | 8.52 | 8.66 | 6.09 |
| Shares Outstanding | | 244 | 234 | 225 |
| Market Capitalization | | 3,860 | 4,090 | — |
| Operating Lease Expense | | — | — | — |
