| Total Revenue | | 1,684 | 1,764 | 1,483 | |
| Cost of Goods Sold Incl. D&A | | 1,261 | 1,440 | 945 |
| Gross Profit | | 423 | 324 | 538 |
| Selling, General and Administrative Excl. Other | | 126 | 131 | 134 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 191 | 28 | 225 |
| Operating Income | | 105 | 165 | 179 |
| Interest Expense | | 229 | 233 | 210 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -672 | -645 | -298 |
| Net Income Before Taxes | | 549 | 577 | 267 |
| Income Taxes | | 47 | 51 | 23 |
| Consolidated Net Income | | 228 | 178 | 244 |
| Net Income From Continuing Operations | | 502 | 526 | 244 |
| Net Income | | 228 | 178 | 244 |
| EPS (Recurring) | | 2.53 | 2.66 | 1.03 |
| EPS (Basic, Before Extraordinaries) | | 2.53 | 2.66 | 1.03 |
| EPS (Diluted) | | 2.45 | 2.63 | 1.02 |
| EBITDA | | 1,170 | 1,193 | 801 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 18.99 | 13.71 | — |
| Price To Sales Ratio | | 1.82 | 1.27 | — |
| Gross Margin | | 25.12 | 18.37 | 36.28 |
| Operating Margin | | 6.24 | 9.35 | 12.07 |
| Net Margin | | 13.54 | 10.09 | 16.45 |
| Shares Outstanding | | 66 | 62 | 59 |
| Market Capitalization | | 3,071 | 2,235 | — |
| Operating Lease Expense | | — | — | — |
