| Total Revenue | | 3,233 | 3,185 | 2,930 | |
| Cost of Goods Sold Incl. D&A | | 2,437 | 2,564 | 2,376 |
| Gross Profit | | 796 | 621 | 554 |
| Selling, General and Administrative Excl. Other | | 308 | 305 | 249 |
| Research and Development | | 53 | 53 | 57 |
| Other Operating Expense | | -1 | 0 | 0 |
| Operating Income | | 435 | 263 | 248 |
| Interest Expense | | 205 | 215 | 211 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -252 | -489 | 68 |
| Net Income Before Taxes | | 486 | 538 | -31 |
| Income Taxes | | 165 | 163 | 57 |
| Consolidated Net Income | | 208 | 248 | -176 |
| Net Income From Continuing Operations | | 321 | 374 | -88 |
| Net Income | | 208 | 248 | -176 |
| EPS (Recurring) | | 13.52 | 18.75 | -22.37 |
| EPS (Basic, Before Extraordinaries) | | 13.52 | 18.75 | -22.37 |
| EPS (Diluted) | | 12.29 | 17.16 | -22.37 |
| EBITDA | | 1,338 | 1,402 | 813 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 7.08 | 3.16 | — |
| Price To Sales Ratio | | 0.38 | 0.22 | — |
| Gross Margin | | 24.62 | 19.50 | 18.91 |
| Operating Margin | | 13.45 | 8.26 | 8.46 |
| Net Margin | | 6.43 | 7.79 | -6.01 |
| Shares Outstanding | | 14 | 13 | 9 |
| Market Capitalization | | 1,219 | 706 | — |
| Operating Lease Expense | | — | — | — |
