| Total Revenue | | 1,112 | 1,113 | 1,136 | |
| Cost of Goods Sold Incl. D&A | | 557 | 367 | 373 |
| Gross Profit | | 554 | 746 | 763 |
| Selling, General and Administrative Excl. Other | | 88 | 85 | 72 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 164 | 345 | 356 |
| Operating Income | | 303 | 316 | 335 |
| Interest Expense | | 193 | 185 | 145 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -127 | -148 | -44 |
| Net Income Before Taxes | | 220 | 279 | 233 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 217 | 276 | 211 |
| Net Income From Continuing Operations | | 220 | 279 | 233 |
| Net Income | | 217 | 276 | 211 |
| EPS (Recurring) | | 1.85 | 2.32 | 1.78 |
| EPS (Basic, Before Extraordinaries) | | 1.85 | 2.32 | 1.78 |
| EPS (Diluted) | | 1.83 | 2.32 | 1.77 |
| EBITDA | | 781 | 809 | 735 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 20.11 | 16.11 | — |
| Price To Sales Ratio | | 3.91 | 4.00 | — |
| Gross Margin | | 49.82 | 67.03 | 67.17 |
| Operating Margin | | 27.25 | 28.39 | 29.49 |
| Net Margin | | 19.51 | 24.80 | 18.57 |
| Shares Outstanding | | 118 | 119 | 118 |
| Market Capitalization | | 4,344 | 4,447 | — |
| Operating Lease Expense | | — | — | — |
