| Total Revenue | | 1,370 | 1,365 | 1,447 | |
| Cost of Goods Sold Incl. D&A | | 786 | 802 | 804 |
| Gross Profit | | 584 | 564 | 643 |
| Selling, General and Administrative Excl. Other | | 106 | 177 | 157 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 206 | 123 | 63 |
| Operating Income | | 272 | 264 | 423 |
| Interest Expense | | 661 | 684 | 780 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 0 | 0 | 0 |
| Net Income Before Taxes | | 272 | 264 | 423 |
| Income Taxes | | 44 | 45 | 102 |
| Consolidated Net Income | | 229 | 219 | 320 |
| Net Income From Continuing Operations | | 229 | 219 | 320 |
| Net Income | | 229 | 219 | 320 |
| EPS (Recurring) | | 4.10 | 3.78 | 6.32 |
| EPS (Basic, Before Extraordinaries) | | 4.10 | 3.78 | 6.32 |
| EPS (Diluted) | | 4.10 | 3.78 | 6.30 |
| EBITDA | | 276 | 267 | 426 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 11.97 | 9.01 | — |
| Price To Sales Ratio | | 1.65 | 1.15 | — |
| Gross Margin | | 42.63 | 41.32 | 44.44 |
| Operating Margin | | 19.85 | 19.34 | 29.23 |
| Net Margin | | 16.72 | 16.04 | 22.11 |
| Shares Outstanding | | 46 | 46 | 45 |
| Market Capitalization | | 2,258 | 1,567 | — |
| Operating Lease Expense | | — | — | — |
