| Total Revenue | | 3,244 | 2,994 | 2,766 | |
| Cost of Goods Sold Incl. D&A | | 2,511 | 2,459 | 2,228 |
| Gross Profit | | 734 | 535 | 538 |
| Selling, General and Administrative Excl. Other | | 147 | 142 | 120 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 31 | -17 | 142 |
| Operating Income | | 557 | 410 | 276 |
| Interest Expense | | 276 | 275 | 211 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -182 | -197 | 12 |
| Net Income Before Taxes | | 478 | 332 | -72 |
| Income Taxes | | 165 | 109 | 116 |
| Consolidated Net Income | | 209 | 133 | -205 |
| Net Income From Continuing Operations | | 312 | 223 | -187 |
| Net Income | | 209 | 133 | -205 |
| EPS (Recurring) | | 1.58 | 1.00 | -1.55 |
| EPS (Basic, Before Extraordinaries) | | 1.58 | 1.00 | -1.55 |
| EPS (Diluted) | | 1.58 | 1.00 | -1.55 |
| EBITDA | | 1,085 | 963 | 609 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 9.01 | 8.85 | — |
| Price To Sales Ratio | | 0.58 | 0.39 | — |
| Gross Margin | | 22.63 | 17.87 | 19.45 |
| Operating Margin | | 17.17 | 13.69 | 9.98 |
| Net Margin | | 6.44 | 4.44 | -7.41 |
| Shares Outstanding | | 132 | 132 | 132 |
| Market Capitalization | | 1,880 | 1,168 | — |
| Operating Lease Expense | | — | — | — |