| Total Revenue | | 750 | 753 | 770 | |
| Cost of Goods Sold Incl. D&A | | 496 | 407 | 212 |
| Gross Profit | | 253 | 346 | 558 |
| Selling, General and Administrative Excl. Other | | 51 | 51 | 58 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -80 | 16 | 203 |
| Operating Income | | 282 | 279 | 297 |
| Interest Expense | | 160 | 162 | 154 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -5 | -3 | -44 |
| Net Income Before Taxes | | 127 | 119 | 187 |
| Income Taxes | | 2 | 3 | 4 |
| Consolidated Net Income | | 78 | 74 | 112 |
| Net Income From Continuing Operations | | 125 | 116 | 183 |
| Net Income | | 78 | 74 | 112 |
| EPS (Recurring) | | 0.76 | 0.70 | 1.18 |
| EPS (Basic, Before Extraordinaries) | | 0.76 | 0.70 | 1.18 |
| EPS (Diluted) | | 0.76 | 0.70 | 1.18 |
| EBITDA | | 474 | 471 | 531 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 58.49 | 40.30 | — |
| Price To Sales Ratio | | 4.56 | 2.88 | — |
| Gross Margin | | 33.73 | 45.95 | 72.47 |
| Operating Margin | | 37.60 | 37.05 | 38.57 |
| Net Margin | | 10.40 | 9.83 | 14.55 |
| Shares Outstanding | | 77 | 77 | 77 |
| Market Capitalization | | 3,423 | 2,172 | — |
| Operating Lease Expense | | — | — | — |