| Total Revenue | | 1,006 | 872 | 751 | |
| Cost of Goods Sold Incl. D&A | | 839 | 725 | 608 |
| Gross Profit | | 167 | 147 | 144 |
| Selling, General and Administrative Excl. Other | | 115 | 106 | 84 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -6 | -22 | 12 |
| Operating Income | | 57 | 62 | 48 |
| Interest Expense | | 78 | 70 | 92 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -203 | -184 | -131 |
| Net Income Before Taxes | | 184 | 177 | 93 |
| Income Taxes | | 28 | 28 | 41 |
| Consolidated Net Income | | 81 | 66 | 598 |
| Net Income From Continuing Operations | | 155 | 148 | 53 |
| Net Income | | 81 | 66 | 598 |
| EPS (Recurring) | | 1.51 | 1.27 | 11.34 |
| EPS (Basic, Before Extraordinaries) | | 1.51 | 1.27 | 11.34 |
| EPS (Diluted) | | 1.51 | 1.27 | 11.34 |
| EBITDA | | 340 | 319 | 272 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 45.42 | 52.21 | — |
| Price To Sales Ratio | | 3.61 | 3.95 | — |
| Gross Margin | | 16.60 | 16.86 | 19.17 |
| Operating Margin | | 5.67 | 7.11 | 6.39 |
| Net Margin | | 8.05 | 7.57 | 79.63 |
| Shares Outstanding | | 53 | 52 | 53 |
| Market Capitalization | | 3,635 | 3,448 | — |
| Operating Lease Expense | | — | — | — |
