| Total Revenue | | 351 | 350 | 358 | |
| Cost of Goods Sold Incl. D&A | | 457 | 458 | 253 |
| Gross Profit | | -109 | -107 | 105 |
| Selling, General and Administrative Excl. Other | | 40 | 40 | 40 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -197 | -197 | 0 |
| Operating Income | | 49 | 49 | 65 |
| Interest Expense | | 61 | 59 | 66 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -132 | -128 | -44 |
| Net Income Before Taxes | | 119 | 118 | 43 |
| Income Taxes | | 0 | 1 | 0 |
| Consolidated Net Income | | 113 | 113 | 45 |
| Net Income From Continuing Operations | | 117 | 118 | 43 |
| Net Income | | 113 | 113 | 45 |
| EPS (Recurring) | | 1.83 | 1.82 | 0.65 |
| EPS (Basic, Before Extraordinaries) | | 1.83 | 1.82 | 0.65 |
| EPS (Diluted) | | 1.83 | 1.82 | 0.65 |
| EBITDA | | 376 | 374 | 302 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 29.06 | 27.24 | — |
| Price To Sales Ratio | | 8.79 | 8.22 | — |
| Gross Margin | | -31.05 | -30.57 | 29.33 |
| Operating Margin | | 13.96 | 14.00 | 18.16 |
| Net Margin | | 32.19 | 32.29 | 12.57 |
| Shares Outstanding | | 58 | 58 | 58 |
| Market Capitalization | | 3,084 | 2,876 | — |
| Operating Lease Expense | | — | — | — |
