| Total Revenue | | 404 | 379 | 335 | |
| Cost of Goods Sold Incl. D&A | | 157 | 240 | 11 |
| Gross Profit | | 247 | 139 | 324 |
| Selling, General and Administrative Excl. Other | | 13 | 0 | 22 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 39 | -56 | 118 |
| Operating Income | | 195 | 195 | 184 |
| Interest Expense | | 42 | 57 | 56 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -7 | -3 | -9 |
| Net Income Before Taxes | | 147 | 141 | 137 |
| Income Taxes | | 0 | 0 | 0 |
| Consolidated Net Income | | 148 | 142 | 138 |
| Net Income From Continuing Operations | | 147 | 141 | 137 |
| Net Income | | 148 | 142 | 138 |
| EPS (Recurring) | | 3.11 | 3.03 | 3.14 |
| EPS (Basic, Before Extraordinaries) | | 3.11 | 3.03 | 3.14 |
| EPS (Diluted) | | 3.10 | 3.02 | 3.13 |
| EBITDA | | 290 | 282 | 264 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.85 | 25.29 | — |
| Price To Sales Ratio | | 8.41 | 9.47 | — |
| Gross Margin | | 61.14 | 36.68 | 96.72 |
| Operating Margin | | 48.27 | 51.45 | 54.93 |
| Net Margin | | 36.63 | 37.47 | 41.19 |
| Shares Outstanding | | 48 | 47 | 44 |
| Market Capitalization | | 3,399 | 3,589 | — |
| Operating Lease Expense | | — | — | — |
